| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BZ Other receivables | 940.00 | | 940.00 | 940.00 |
CF Cash and cash equivalents | 31 959.00 | | 31 959.00 | 31 959.00 |
CJ TOTAL (II) | 32 899.00 | | 32 899.00 | 32 899.00 |
CO Grand total (0 to V) | 32 899.00 | | 32 899.00 | 32 899.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 20 000.00 | 20 000.00 | | 20 000.00 |
DH Retained earnings | -8 431.00 | -4 573.00 | | -8 431.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -6 162.00 | -3 858.00 | | -6 162.00 |
DL TOTAL (I) | 5 406.00 | 11 569.00 | | 5 406.00 |
DV Miscellaneous Loans and Financial Debts (4) | 25 267.00 | 15 023.00 | | 25 267.00 |
DX Trade payables and related accounts | 2 148.00 | 2 040.00 | | 2 148.00 |
DY Tax and social security liabilities | 78.00 | 265.00 | | 78.00 |
EC TOTAL (IV) | 27 493.00 | 17 328.00 | | 27 493.00 |
EE Grand total (I to V) | 32 899.00 | 28 896.00 | | 32 899.00 |
EG Accrued income and payables due within one year | 2 226.00 | 2 305.00 | | 2 226.00 |
EI Including equity loans | 25 267.00 | | | 25 267.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 5 953.00 | |
FX Taxes, duties, and similar payments | | | -34.00 | |
GF Total Operating Expenses (II) | | | 5 919.00 | |
GG - OPERATING RESULT (I - II) | | | -5 919.00 | |
GR Interest and similar expenses | | | 243.00 | |
GU Total financial expenses (VI) | | | 243.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -243.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -6 162.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 6 163.00 | 3 858.00 | | 6 163.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -6 162.00 | -3 858.00 | | -6 162.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8B Suppliers and Related Accounts | 2 148.00 | 2 148.00 | | 2 148.00 |
VB VAT | 940.00 | | | 940.00 |
VI Group and Associates | 25 267.00 | | | 25 267.00 |
VQ Other Taxes, Duties, and Similar Debts | 78.00 | 78.00 | | 78.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 940.00 | 940.00 | | 940.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 27 493.00 | 2 226.00 | | 27 493.00 |