| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AR Technical installations, industrial equipment and tools | | | | |
BJ TOTAL (I) | | | 10 000.00 | |
CF Cash and cash equivalents | | | 144.00 | |
CH Prepaid expenses | | | 43.00 | |
CJ TOTAL (II) | | | 187.00 | |
CO Grand total (0 to V) | | | 10 187.00 | |
CU Other investments | | | 10 000.00 | |
| |
| 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 |
DH Retained earnings | 1 774.00 | -3 529.00 | | 1 774.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -3 379.00 | 5 303.00 | | -3 379.00 |
DL TOTAL (I) | | 2 774.00 | | |
DV Miscellaneous Loans and Financial Debts (4) | 9 512.00 | 9 000.00 | | 9 512.00 |
DX Trade payables and related accounts | 1 080.00 | 1 080.00 | | 1 080.00 |
DY Tax and social security liabilities | 201.00 | 118.00 | | 201.00 |
EC TOTAL (IV) | 10 793.00 | 10 198.00 | | 10 793.00 |
EE Grand total (I to V) | 10 187 100.00 | 12 972.00 | | 10 187 100.00 |
EI Including equity loans | 9 512.00 | | | 9 512.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 1 922.00 | |
FX Taxes, duties, and similar payments | | | 428.00 | |
FY Salaries and Wages | | | 1 014.00 | |
GF Total Operating Expenses (II) | | | 3 364.00 | |
GG - OPERATING RESULT (I - II) | | | -3 364.00 | |
GJ Financial income from other securities and fixed asset receivables | | | | |
GP Total financial income (V) | | | | |
GV - FINANCIAL INCOME (V - VI) | | | | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -3 364.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | | 36.00 | | |
HD Total exceptional income (VII) | | 36.00 | | |
HE Exceptional expenses on management operations | 16.00 | 54.00 | | 16.00 |
HH Total exceptional expenses (VIII) | 16.00 | 54.00 | | 16.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -16.00 | -18.00 | | -16.00 |
HL TOTAL REVENUE (I + III + V + VII) | | 75 036.00 | | |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 3 379.00 | 69 733.00 | | 3 379.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -3 379.00 | 5 303.00 | | -3 379.00 |