| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 1 003.00 | 1 003.00 | | 1 003.00 |
BJ TOTAL (I) | 1 003.00 | 1 003.00 | | 1 003.00 |
BZ Other receivables | 659.00 | | 659.00 | 659.00 |
CF Cash and cash equivalents | 9 104.00 | | 9 104.00 | 9 104.00 |
CJ TOTAL (II) | 9 764.00 | | 9 764.00 | 9 764.00 |
CO Grand total (0 to V) | 10 767.00 | 1 003.00 | 9 764.00 | 10 767.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 2 000.00 | 2 000.00 | | 2 000.00 |
DD Legal reserve (1) | 200.00 | 200.00 | | 200.00 |
DG Other reserves | 14 729.00 | 24 070.00 | | 14 729.00 |
DH Retained earnings | | -4 245.00 | | |
DI RESULTS FOR THE YEAR (Profit or Loss) | -9 647.00 | -5 096.00 | | -9 647.00 |
DL TOTAL (I) | 7 282.00 | 16 929.00 | | 7 282.00 |
DX Trade payables and related accounts | 1 561.00 | 1 660.00 | | 1 561.00 |
DY Tax and social security liabilities | 106.00 | 222.00 | | 106.00 |
EA Other liabilities | 815.00 | 535.00 | | 815.00 |
EC TOTAL (IV) | 2 482.00 | 2 417.00 | | 2 482.00 |
EE Grand total (I to V) | 9 764.00 | 19 346.00 | | 9 764.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | | | | |
FJ Net sales | | | | |
FR Total operating income (I) | | | | |
FU Purchases of raw materials and other supplies | | | 281.00 | |
FW Other purchases and external expenses | | | 9 103.00 | |
FX Taxes, duties, and similar payments | | | 33.00 | |
GF Total Operating Expenses (II) | | | 9 417.00 | |
GG - OPERATING RESULT (I - II) | | | -9 417.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -9 417.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | 230.00 | 230.00 | | 230.00 |
HH Total exceptional expenses (VIII) | 230.00 | 230.00 | | 230.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -230.00 | -230.00 | | -230.00 |
HL TOTAL REVENUE (I + III + V + VII) | | 7 764.00 | | |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 9 647.00 | 12 859.00 | | 9 647.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -9 647.00 | -5 096.00 | | -9 647.00 |
| |
| 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 | 1 003.00 | | | 1 003.00 |
I4 DECREASES Grand Total | | | 1 003.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 1 003.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 1 003.00 | | | 1 003.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 1 003.00 | | | 1 003.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 1 003.00 | | | 1 003.00 |
| |
| 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 | 1 561.00 | 1 561.00 | | 1 561.00 |
8K Other liabilities (including liabilities related to repo transactions) | 815.00 | 815.00 | | 815.00 |
VB VAT | 659.00 | 659.00 | | 659.00 |
VQ Other Taxes, Duties, and Similar Debts | 106.00 | 106.00 | | 106.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 659.00 | 659.00 | | 659.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 2 482.00 | 2 482.00 | | 2 482.00 |
