| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AB Establishment Expenses | 242.00 | 242.00 | | 242.00 |
AN Land | | 781.00 | -781.00 | |
AT Other tangible assets | 781.00 | | 781.00 | 781.00 |
BJ TOTAL (I) | 1 023.00 | 1 023.00 | | 1 023.00 |
BX Customers and related accounts | | | | |
BZ Other receivables | 101.00 | | 101.00 | 101.00 |
CD Marketable securities | -92.00 | | -92.00 | -92.00 |
CF Cash and cash equivalents | 6 586.00 | | 6 586.00 | 6 586.00 |
CJ TOTAL (II) | 6 595.00 | | 6 595.00 | 6 595.00 |
CO Grand total (0 to V) | 7 618.00 | 1 023.00 | 6 595.00 | 7 618.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 4 800.00 | 4 800.00 | | 4 800.00 |
DD Legal reserve (1) | 480.00 | 480.00 | | 480.00 |
DH Retained earnings | 1 434.00 | 29 137.00 | | 1 434.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -3 506.00 | -27 704.00 | | -3 506.00 |
DL TOTAL (I) | 3 208.00 | 6 714.00 | | 3 208.00 |
DV Miscellaneous Loans and Financial Debts (4) | 97.00 | 476.00 | | 97.00 |
DX Trade payables and related accounts | 715.00 | 2 018.00 | | 715.00 |
DY Tax and social security liabilities | 2 575.00 | 2 634.00 | | 2 575.00 |
EC TOTAL (IV) | 3 387.00 | 4 652.00 | | 3 387.00 |
EE Grand total (I to V) | 6 595.00 | 11 365.00 | | 6 595.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | 18 374.00 | | 18 374.00 | 18 374.00 |
FG Production sold - services | | | | |
FJ Net sales | 18 374.00 | | 18 374.00 | 18 374.00 |
FR Total operating income (I) | | | 18 374.00 | |
FS Purchases of goods (including customs duties) | | | 10 620.00 | |
FW Other purchases and external expenses | | | 9 063.00 | |
FX Taxes, duties, and similar payments | | | 669.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 781.00 | |
GF Total Operating Expenses (II) | | | 21 133.00 | |
GG - OPERATING RESULT (I - II) | | | -2 759.00 | |
GR Interest and similar expenses | | | 690.00 | |
GU Total financial expenses (VI) | | | 690.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -690.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -3 449.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | | 510.00 | | |
HD Total exceptional income (VII) | | 510.00 | | |
HE Exceptional expenses on management operations | 57.00 | 164.00 | | 57.00 |
HH Total exceptional expenses (VIII) | 57.00 | 164.00 | | 57.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -57.00 | 346.00 | | -57.00 |
HK Income tax | 243.00 | 243.00 | | 243.00 |
HL TOTAL REVENUE (I + III + V + VII) | | 28 222.00 | | |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | | 29 473.00 | | |
HN PROFIT OR LOSS (Total revenue - Total expenses) | | -1 252.00 | | |
