| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 975.00 | 445.00 | 530.00 | 975.00 |
BJ TOTAL (I) | 975.00 | 445.00 | 530.00 | 975.00 |
BX Customers and related accounts | 2 819.00 | | 2 819.00 | 2 819.00 |
BZ Other receivables | 112.00 | | 112.00 | 112.00 |
CF Cash and cash equivalents | 16 993.00 | | 16 993.00 | 16 993.00 |
CJ TOTAL (II) | 19 924.00 | | 19 924.00 | 19 924.00 |
CO Grand total (0 to V) | 20 899.00 | 445.00 | 20 454.00 | 20 899.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 7 622.00 | 7 622.00 | | 7 622.00 |
DD Legal reserve (1) | 762.00 | 762.00 | | 762.00 |
DH Retained earnings | 14 439.00 | 75 431.00 | | 14 439.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -3 515.00 | -10 993.00 | | -3 515.00 |
DL TOTAL (I) | 19 308.00 | 72 823.00 | | 19 308.00 |
DV Miscellaneous Loans and Financial Debts (4) | 654.00 | 311.00 | | 654.00 |
DX Trade payables and related accounts | | 87.00 | | |
DY Tax and social security liabilities | 491.00 | 1 371.00 | | 491.00 |
EC TOTAL (IV) | 1 145.00 | 1 769.00 | | 1 145.00 |
EE Grand total (I to V) | 20 454.00 | 74 592.00 | | 20 454.00 |
EG Accrued income and payables due within one year | 1 145.00 | 1 769.00 | | 1 145.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 17 946.00 | | 17 946.00 | 17 946.00 |
FJ Net sales | 17 946.00 | | 17 946.00 | 17 946.00 |
FQ Other income | | | | |
FR Total operating income (I) | | | 17 947.00 | |
FW Other purchases and external expenses | | | 2 668.00 | |
FX Taxes, duties, and similar payments | | | 616.00 | |
FY Salaries and Wages | | | 11 711.00 | |
FZ Social Security Contributions | | | 6 193.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 272.00 | |
GF Total Operating Expenses (II) | | | 21 460.00 | |
GG - OPERATING RESULT (I - II) | | | -3 513.00 | |
GL Other interest and similar income | | | | |
GP Total financial income (V) | | | | |
GV - FINANCIAL INCOME (V - VI) | | | | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -3 513.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | | 782.00 | | |
HD Total exceptional income (VII) | | 782.00 | | |
HE Exceptional expenses on management operations | 2.00 | 14.00 | | 2.00 |
HH Total exceptional expenses (VIII) | 2.00 | 14.00 | | 2.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -2.00 | 768.00 | | -2.00 |
HL TOTAL REVENUE (I + III + V + VII) | 17 947.00 | 11 518.00 | | 17 947.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 21 462.00 | 22 511.00 | | 21 462.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -3 515.00 | -10 993.00 | | -3 515.00 |
| |
| 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 | 267.00 | | 708.00 | 267.00 |
I4 DECREASES Grand Total | | | 975.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 975.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 267.00 | | 708.00 | 267.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 173.00 | 272.00 | | 173.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 173.00 | 272.00 | | 173.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
UX Other trade receivables | 2 819.00 | 2 819.00 | | 2 819.00 |
VB VAT | 112.00 | 112.00 | | 112.00 |
VI Group and Associates | 654.00 | 654.00 | | 654.00 |
VQ Other Taxes, Duties, and Similar Debts | 21.00 | 21.00 | | 21.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 2 931.00 | 2 931.00 | | 2 931.00 |
VW VAT | 470.00 | 470.00 | | 470.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 1 145.00 | 1 145.00 | | 1 145.00 |
