| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 6 511.00 | 4 612.00 | 1 899.00 | 6 511.00 |
BJ TOTAL (I) | 7 011.00 | 4 612.00 | 2 399.00 | 7 011.00 |
BZ Other receivables | 1 800.00 | | 1 800.00 | 1 800.00 |
CF Cash and cash equivalents | 215.00 | | 215.00 | 215.00 |
CJ TOTAL (II) | 2 015.00 | | 2 015.00 | 2 015.00 |
CO Grand total (0 to V) | 9 026.00 | 4 612.00 | 4 414.00 | 9 026.00 |
CU Other investments | 500.00 | | 500.00 | 500.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 000.00 | 1 000.00 | | 1 000.00 |
DD Legal reserve (1) | 100.00 | 100.00 | | 100.00 |
DH Retained earnings | -12 189.00 | -4 672.00 | | -12 189.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -10 050.00 | -7 517.00 | | -10 050.00 |
DL TOTAL (I) | -21 139.00 | -11 089.00 | | -21 139.00 |
DV Miscellaneous Loans and Financial Debts (4) | 13 355.00 | 12 545.00 | | 13 355.00 |
DY Tax and social security liabilities | 12 198.00 | 6 268.00 | | 12 198.00 |
EC TOTAL (IV) | 25 553.00 | 18 813.00 | | 25 553.00 |
EE Grand total (I to V) | 4 414.00 | 7 723.00 | | 4 414.00 |
| |
| 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) | | | | |
FW Other purchases and external expenses | | | 764.00 | |
FX Taxes, duties, and similar payments | | | 314.00 | |
FY Salaries and Wages | | | 7 315.00 | |
FZ Social Security Contributions | | | 354.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 1 302.00 | |
GE Other Expenses | | | | |
GF Total Operating Expenses (II) | | | 10 050.00 | |
GG - OPERATING RESULT (I - II) | | | -10 050.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -10 050.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | | 309.00 | | |
HH Total exceptional expenses (VIII) | | 309.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | | -309.00 | | |
HL TOTAL REVENUE (I + III + V + VII) | | 2 239.00 | | |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 10 050.00 | 9 756.00 | | 10 050.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -10 050.00 | -7 517.00 | | -10 050.00 |
| |
| 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 | 7 011.00 | | | 7 011.00 |
I3 DECREASES Total Financial Fixed Assets | | | 500.00 | |
I4 DECREASES Grand Total | | | 7 011.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 6 511.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 6 511.00 | | | 6 511.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 500.00 | | | 500.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 3 310.00 | 1 302.00 | | 3 310.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 3 310.00 | 1 302.00 | | 3 310.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8C Staff and Related Accounts | 9 628.00 | 9 628.00 | | 9 628.00 |
8D Social Security and Other Social Organizations | 1 340.00 | 1 340.00 | | 1 340.00 |
VB VAT | 23.00 | 23.00 | | 23.00 |
VC Group and associates | 1 344.00 | 1 344.00 | | 1 344.00 |
VI Group and Associates | 13 355.00 | 13 355.00 | | 13 355.00 |
VM Income taxes | 432.00 | 432.00 | | 432.00 |
VQ Other Taxes, Duties, and Similar Debts | 427.00 | 427.00 | | 427.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 1 800.00 | 1 800.00 | | 1 800.00 |
VW VAT | 803.00 | 803.00 | | 803.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 25 553.00 | 25 553.00 | | 25 553.00 |
