| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AB Establishment Expenses | 2 838.00 | 2 838.00 | | 2 838.00 |
BH Other financial assets | 3 100.00 | | 3 100.00 | 3 100.00 |
BJ TOTAL (I) | 5 938.00 | 2 838.00 | 3 100.00 | 5 938.00 |
BX Customers and related accounts | | | | |
BZ Other receivables | 2 375.00 | | 2 375.00 | 2 375.00 |
CH Prepaid expenses | 60.00 | | 60.00 | 60.00 |
CJ TOTAL (II) | 2 435.00 | | 2 435.00 | 2 435.00 |
CO Grand total (0 to V) | 8 373.00 | 2 838.00 | 5 535.00 | 8 373.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 70 000.00 | 70 000.00 | | 70 000.00 |
DH Retained earnings | -101 162.00 | -107 516.00 | | -101 162.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 4 949.00 | 6 354.00 | | 4 949.00 |
DL TOTAL (I) | -26 212.00 | -31 162.00 | | -26 212.00 |
DV Miscellaneous Loans and Financial Debts (4) | 30 438.00 | 38 405.00 | | 30 438.00 |
DX Trade payables and related accounts | 1 309.00 | 1 419.00 | | 1 309.00 |
EC TOTAL (IV) | 31 747.00 | 39 824.00 | | 31 747.00 |
EE Grand total (I to V) | 5 535.00 | 8 662.00 | | 5 535.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 6 000.00 | | 6 000.00 | 6 000.00 |
FJ Net sales | 6 000.00 | | 6 000.00 | 6 000.00 |
FQ Other income | | | 3 000.00 | |
FR Total operating income (I) | | | 9 000.00 | |
FS Purchases of goods (including customs duties) | | | | |
FT Inventory change (goods) | | | | |
FW Other purchases and external expenses | | | 4 004.00 | |
FX Taxes, duties, and similar payments | | | 152.00 | |
GF Total Operating Expenses (II) | | | 4 156.00 | |
GG - OPERATING RESULT (I - II) | | | 4 844.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 4 844.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 109.00 | 6 218.00 | | 109.00 |
HD Total exceptional income (VII) | 109.00 | 6 218.00 | | 109.00 |
HE Exceptional expenses on management operations | 4.00 | | | 4.00 |
HH Total exceptional expenses (VIII) | 4.00 | | | 4.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 105.00 | 6 218.00 | | 105.00 |
HL TOTAL REVENUE (I + III + V + VII) | 9 109.00 | 10 218.00 | | 9 109.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 4 160.00 | 3 864.00 | | 4 160.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 4 949.00 | 6 354.00 | | 4 949.00 |
| |
| 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 | 5 938.00 | | | 5 938.00 |
CZ ACQUISITIONS: Establishment, Development, or Research Expenses | 2 838.00 | | | 2 838.00 |
I3 DECREASES Total Financial Fixed Assets | | | 3 100.00 | |
I4 DECREASES Grand Total | | | 5 938.00 | |
IN DECREASES Start-up, development, or research expenses | | | 2 838.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 3 100.00 | | | 3 100.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 2 838.00 | | | 2 838.00 |
CY DEPRECIATION Start-up, development, or research expenses | 2 838.00 | | | 2 838.00 |
| |
| 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 | 1 309.00 | 1 309.00 | | 1 309.00 |
UT Other financial assets | 3 100.00 | | 3 100.00 | 3 100.00 |
VB VAT | 2 375.00 | 2 375.00 | | 2 375.00 |
VI Group and Associates | 30 438.00 | 30 438.00 | | 30 438.00 |
VS Prepaid expenses | 60.00 | 60.00 | | 60.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 5 535.00 | 2 435.00 | 3 100.00 | 5 535.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 31 747.00 | 31 747.00 | | 31 747.00 |
