| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 913.00 | 913.00 | | 913.00 |
BD Other fixed assets | 32.00 | | 32.00 | 32.00 |
BJ TOTAL (I) | 945.00 | 913.00 | 32.00 | 945.00 |
BZ Other receivables | 618.00 | | 618.00 | 618.00 |
CJ TOTAL (II) | 618.00 | | 618.00 | 618.00 |
CO Grand total (0 to V) | 1 563.00 | 913.00 | 650.00 | 1 563.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 2 000.00 | | | 2 000.00 |
DD Legal reserve (1) | 200.00 | | | 200.00 |
DG Other reserves | 495.00 | | | 495.00 |
DH Retained earnings | -71 534.00 | | | -71 534.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -7 231.00 | | | -7 231.00 |
DL TOTAL (I) | -76 070.00 | | | -76 070.00 |
DU Loans and Debts from Credit Institutions (3) | 2 692.00 | | | 2 692.00 |
DV Miscellaneous Loans and Financial Debts (4) | 70 057.00 | | | 70 057.00 |
DX Trade payables and related accounts | 3 674.00 | | | 3 674.00 |
DY Tax and social security liabilities | 296.00 | | | 296.00 |
EC TOTAL (IV) | 76 720.00 | | | 76 720.00 |
EE Grand total (I to V) | 650.00 | | | 650.00 |
EG Accrued income and payables due within one year | 76 720.00 | | | 76 720.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 2 692.00 | | | 2 692.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | 12 217.00 | | 12 217.00 | 12 217.00 |
FJ Net sales | 12 217.00 | | 12 217.00 | 12 217.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 1 600.00 | |
FR Total operating income (I) | | | 12 217.00 | |
FS Purchases of goods (including customs duties) | | | 1 664.00 | |
FW Other purchases and external expenses | | | 8 728.00 | |
FX Taxes, duties, and similar payments | | | 695.00 | |
FY Salaries and Wages | | | 6 000.00 | |
FZ Social Security Contributions | | | 1 970.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 106.00 | |
GE Other Expenses | | | 2.00 | |
GF Total Operating Expenses (II) | | | 19 166.00 | |
GG - OPERATING RESULT (I - II) | | | -6 948.00 | |
GR Interest and similar expenses | | | 255.00 | |
GU Total financial expenses (VI) | | | 255.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -255.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -7 204.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | -1 600.00 | | | -1 600.00 |
A2 TOTAL ASSETS | 1 970.00 | | | 1 970.00 |
HE Exceptional expenses on management operations | 27.00 | | | 27.00 |
HH Total exceptional expenses (VIII) | 27.00 | | | 27.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -27.00 | | | -27.00 |
HL TOTAL REVENUE (I + III + V + VII) | 12 217.00 | | | 12 217.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 19 448.00 | | | 19 448.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -7 231.00 | | | -7 231.00 |
| |
| 5 - Fixed assets increase - decrease | Gross value at beginning of year - Item by item | Revaluation - Disposals | Acquisition - Gross value at year-end | |
0G ACQUISITIONS Total General Total | 945.00 | | | 945.00 |
I3 DECREASES Total Financial Fixed Assets | | | 32.00 | |
I4 DECREASES Grand Total | | | 945.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 913.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 913.00 | | | 913.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 32.00 | | | 32.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 807.00 | 106.00 | 913.00 | 807.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 807.00 | 106.00 | 913.00 | 807.00 |
| |
| 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 | 3 674.00 | 3 674.00 | | 3 674.00 |
8K Other liabilities (including liabilities related to repo transactions) | 70 058.00 | 70 058.00 | | 70 058.00 |
VG Loans with a maturity of up to one year at origin | 2 692.00 | 2 692.00 | | 2 692.00 |
VP Miscellaneous | 409.00 | 409.00 | | 409.00 |
VQ Other Taxes, Duties, and Similar Debts | 296.00 | 296.00 | | 296.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 618.00 | 618.00 | | 618.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 76 720.00 | 76 720.00 | | 76 720.00 |
