| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 16 898.00 | 1 648.00 | 15 250.00 | 16 898.00 |
BJ TOTAL (I) | 16 898.00 | 1 648.00 | 15 250.00 | 16 898.00 |
BX Customers and related accounts | 11 797.00 | | 11 797.00 | 11 797.00 |
BZ Other receivables | 442.00 | | 442.00 | 442.00 |
CF Cash and cash equivalents | 4 012.00 | | 4 012.00 | 4 012.00 |
CJ TOTAL (II) | 16 252.00 | | 16 252.00 | 16 252.00 |
CO Grand total (0 to V) | 33 150.00 | 1 648.00 | 31 502.00 | 33 150.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 2 000.00 | | | 2 000.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -4 773.00 | | | -4 773.00 |
DL TOTAL (I) | -2 773.00 | | | -2 773.00 |
DV Miscellaneous Loans and Financial Debts (4) | 32 020.00 | | | 32 020.00 |
DX Trade payables and related accounts | 288.00 | | | 288.00 |
DY Tax and social security liabilities | 1 966.00 | | | 1 966.00 |
EC TOTAL (IV) | 34 275.00 | | | 34 275.00 |
EE Grand total (I to V) | 31 502.00 | | | 31 502.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 25 025.00 | | 25 025.00 | 25 025.00 |
FJ Net sales | 25 025.00 | | 25 025.00 | 25 025.00 |
FQ Other income | | | 6.00 | |
FR Total operating income (I) | | | 25 031.00 | |
FW Other purchases and external expenses | | | 27 882.00 | |
FX Taxes, duties, and similar payments | | | 272.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 1 648.00 | |
GE Other Expenses | | | 2.00 | |
GF Total Operating Expenses (II) | | | 29 803.00 | |
GG - OPERATING RESULT (I - II) | | | -4 773.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -4 773.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 25 031.00 | | | 25 031.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 29 803.00 | | | 29 803.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -4 773.00 | | | -4 773.00 |
| |
| 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 | | | 16 898.00 | |
I4 DECREASES Grand Total | | | 16 898.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 16 898.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | | | 16 898.00 | |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | | 1 648.00 | | |
QU DEPRECIATION Total Tangible Fixed Assets | | 1 648.00 | | |
| |
| 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 | 288.00 | 288.00 | | 288.00 |
UX Other trade receivables | 11 797.00 | | | 11 797.00 |
VB VAT | 442.00 | | | 442.00 |
VI Group and Associates | 32 020.00 | 32 020.00 | | 32 020.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 12 239.00 | 12 239.00 | | 12 239.00 |
VW VAT | 1 966.00 | 1 966.00 | | 1 966.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 34 275.00 | 34 275.00 | | 34 275.00 |
