| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 72 018.00 | 23 346.00 | 48 672.00 | 72 018.00 |
BJ TOTAL (I) | 72 018.00 | 23 346.00 | 48 672.00 | 72 018.00 |
BZ Other receivables | 387.00 | | 387.00 | 387.00 |
CF Cash and cash equivalents | 5 689.00 | | 5 689.00 | 5 689.00 |
CH Prepaid expenses | 1 138.00 | | 1 138.00 | 1 138.00 |
CJ TOTAL (II) | 7 214.00 | | 7 214.00 | 7 214.00 |
CO Grand total (0 to V) | 79 232.00 | 23 346.00 | 55 886.00 | 79 232.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 000.00 | | | 1 000.00 |
DC Revaluation differences | 1.00 | | | 1.00 |
DH Retained earnings | -10 664.00 | | | -10 664.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 4 690.00 | | | 4 690.00 |
DL TOTAL (I) | -4 974.00 | | | -4 974.00 |
DV Miscellaneous Loans and Financial Debts (4) | 59 497.00 | | | 59 497.00 |
DX Trade payables and related accounts | 720.00 | | | 720.00 |
DY Tax and social security liabilities | 643.00 | | | 643.00 |
EC TOTAL (IV) | 60 860.00 | | | 60 860.00 |
EE Grand total (I to V) | 55 886.00 | | | 55 886.00 |
EG Accrued income and payables due within one year | 60 860.00 | | | 60 860.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | | | 14 500.00 | |
FJ Net sales | | | 14 500.00 | |
FR Total operating income (I) | | | 14 500.00 | |
FW Other purchases and external expenses | | | 2 362.00 | |
FX Taxes, duties, and similar payments | | | 246.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 7 202.00 | |
GF Total Operating Expenses (II) | | | 9 810.00 | |
GG - OPERATING RESULT (I - II) | | | 4 690.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 4 690.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 14 500.00 | | | 14 500.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 9 810.00 | | | 9 810.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 4 690.00 | | | 4 690.00 |
| |
| 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 | 72 018.00 | | | 72 018.00 |
I4 DECREASES Grand Total | | | 72 018.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 72 018.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 72 018.00 | | | 72 018.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 16 144.00 | 7 202.00 | | 16 144.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 16 144.00 | 7 202.00 | | 16 144.00 |
| |
| 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 | 720.00 | 720.00 | | 720.00 |
VB VAT | 387.00 | 387.00 | | 387.00 |
VI Group and Associates | 59 497.00 | 59 497.00 | | 59 497.00 |
VQ Other Taxes, Duties, and Similar Debts | 143.00 | 143.00 | | 143.00 |
VS Prepaid expenses | 1 138.00 | 1 138.00 | | 1 138.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 1 525.00 | 1 525.00 | | 1 525.00 |
VW VAT | 500.00 | 500.00 | | 500.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 60 860.00 | 60 860.00 | | 60 860.00 |
