| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 1 149.00 | 1 149.00 | | 1 149.00 |
BJ TOTAL (I) | 50 149.00 | 1 149.00 | 49 000.00 | 50 149.00 |
BX Customers and related accounts | 4 377.00 | | 4 377.00 | 4 377.00 |
BZ Other receivables | 8 541.00 | | 8 541.00 | 8 541.00 |
CF Cash and cash equivalents | 8 734.00 | | 8 734.00 | 8 734.00 |
CJ TOTAL (II) | 21 652.00 | | 21 652.00 | 21 652.00 |
CO Grand total (0 to V) | 71 801.00 | 1 149.00 | 70 652.00 | 71 801.00 |
CU Other investments | 49 000.00 | | 49 000.00 | 49 000.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 7 500.00 | 7 500.00 | | 7 500.00 |
DD Legal reserve (1) | 750.00 | 750.00 | | 750.00 |
DG Other reserves | 102 000.00 | 102 000.00 | | 102 000.00 |
DH Retained earnings | -36 374.00 | 102.00 | | -36 374.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -7 643.00 | -36 476.00 | | -7 643.00 |
DL TOTAL (I) | 66 233.00 | 73 876.00 | | 66 233.00 |
DV Miscellaneous Loans and Financial Debts (4) | 247.00 | 247.00 | | 247.00 |
DX Trade payables and related accounts | 808.00 | 616.00 | | 808.00 |
DY Tax and social security liabilities | 3 364.00 | 3 454.00 | | 3 364.00 |
EA Other liabilities | | 4 396.00 | | |
EC TOTAL (IV) | 4 419.00 | 8 712.00 | | 4 419.00 |
EE Grand total (I to V) | 70 652.00 | 82 588.00 | | 70 652.00 |
EG Accrued income and payables due within one year | 4 419.00 | 8 712.00 | | 4 419.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 100 960.00 | | 100 960.00 | 100 960.00 |
FJ Net sales | 100 960.00 | | 100 960.00 | 100 960.00 |
FQ Other income | | | 1.00 | |
FR Total operating income (I) | | | 100 961.00 | |
FW Other purchases and external expenses | | | 26 847.00 | |
FX Taxes, duties, and similar payments | | | 1 222.00 | |
FY Salaries and Wages | | | 80 534.00 | |
FZ Social Security Contributions | | | | |
GA Operating Expenses - Depreciation and Amortization | | | | |
GE Other Expenses | | | 1.00 | |
GF Total Operating Expenses (II) | | | 108 604.00 | |
GG - OPERATING RESULT (I - II) | | | -7 643.00 | |
GH Attributed profit or transferred loss (III) | | | | |
GI Supported loss or transferred profit (IV) | | | | |
GR Interest and similar expenses | | | | |
GU Total financial expenses (VI) | | | | |
GV - FINANCIAL INCOME (V - VI) | | | | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -7 643.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HB Exceptional income from capital transactions | | 700.00 | | |
HD Total exceptional income (VII) | | 700.00 | | |
HF Exceptional expenses on capital transactions | | 700.00 | | |
HH Total exceptional expenses (VIII) | | 700.00 | | |
HL TOTAL REVENUE (I + III + V + VII) | 100 961.00 | 100 558.00 | | 100 961.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 108 604.00 | 137 034.00 | | 108 604.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -7 643.00 | -36 476.00 | | -7 643.00 |
| |
| 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 | 50 149.00 | | | 50 149.00 |
I3 DECREASES Total Financial Fixed Assets | | | 49 000.00 | |
I4 DECREASES Grand Total | | | 50 149.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 1 149.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 1 149.00 | | | 1 149.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 49 000.00 | | | 49 000.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 1 149.00 | | | 1 149.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 1 149.00 | | | 1 149.00 |
| |
| 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 | 808.00 | 808.00 | | 808.00 |
UX Other trade receivables | 4 377.00 | 4 377.00 | | 4 377.00 |
VB VAT | 8.00 | 8.00 | | 8.00 |
VI Group and Associates | 247.00 | 247.00 | | 247.00 |
VM Income taxes | 6 467.00 | 6 467.00 | | 6 467.00 |
VQ Other Taxes, Duties, and Similar Debts | 1 222.00 | 1 222.00 | | 1 222.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 2 066.00 | 2 066.00 | | 2 066.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 12 918.00 | 12 918.00 | | 12 918.00 |
VW VAT | 2 142.00 | 2 142.00 | | 2 142.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 4 419.00 | 4 419.00 | | 4 419.00 |
