| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 1 775.00 | 1 775.00 | | 1 775.00 |
BD Other fixed assets | | | | |
BJ TOTAL (I) | 1 775.00 | 1 775.00 | | 1 775.00 |
BX Customers and related accounts | | | | |
BZ Other receivables | 8 706.00 | | 8 706.00 | 8 706.00 |
CF Cash and cash equivalents | 5 247.00 | | 5 247.00 | 5 247.00 |
CH Prepaid expenses | 21.00 | | 21.00 | 21.00 |
CJ TOTAL (II) | 13 974.00 | | 13 974.00 | 13 974.00 |
CO Grand total (0 to V) | 15 749.00 | 1 775.00 | 13 974.00 | 15 749.00 |
| |
| 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 |
DG Other reserves | 23 877.00 | | | 23 877.00 |
DH Retained earnings | | 27 866.00 | | |
DI RESULTS FOR THE YEAR (Profit or Loss) | -18 396.00 | -3 989.00 | | -18 396.00 |
DL TOTAL (I) | 6 581.00 | 24 977.00 | | 6 581.00 |
DU Loans and Debts from Credit Institutions (3) | 174.00 | 174.00 | | 174.00 |
DV Miscellaneous Loans and Financial Debts (4) | 2 312.00 | 2 312.00 | | 2 312.00 |
DX Trade payables and related accounts | 4 272.00 | 7 330.00 | | 4 272.00 |
DY Tax and social security liabilities | 635.00 | 4 236.00 | | 635.00 |
EC TOTAL (IV) | 7 393.00 | 14 052.00 | | 7 393.00 |
EE Grand total (I to V) | 13 974.00 | 39 029.00 | | 13 974.00 |
EI Including equity loans | 2 312.00 | | | 2 312.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 5 675.00 | | 5 675.00 | 5 675.00 |
FJ Net sales | 5 675.00 | | 5 675.00 | 5 675.00 |
FR Total operating income (I) | | | 5 675.00 | |
FW Other purchases and external expenses | | | 10 945.00 | |
FX Taxes, duties, and similar payments | | | 750.00 | |
GF Total Operating Expenses (II) | | | 11 695.00 | |
GG - OPERATING RESULT (I - II) | | | -6 020.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 168.00 | |
GP Total financial income (V) | | | 168.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 168.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -5 852.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HB Exceptional income from capital transactions | 5 834.00 | | | 5 834.00 |
HD Total exceptional income (VII) | 5 834.00 | | | 5 834.00 |
HE Exceptional expenses on management operations | 18 215.00 | 260.00 | | 18 215.00 |
HF Exceptional expenses on capital transactions | 163.00 | | | 163.00 |
HH Total exceptional expenses (VIII) | 18 378.00 | 260.00 | | 18 378.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -12 544.00 | -260.00 | | -12 544.00 |
HL TOTAL REVENUE (I + III + V + VII) | 11 677.00 | 23 383.00 | | 11 677.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 30 074.00 | 27 372.00 | | 30 074.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -18 396.00 | -3 989.00 | | -18 396.00 |
| |
| 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 | 1 807.00 | | 163.00 | 1 807.00 |
I3 DECREASES Total Financial Fixed Assets | | 32.00 | | |
I4 DECREASES Grand Total | | 195.00 | 1 775.00 | |
IY DECREASES Total Tangible Fixed Assets | | 163.00 | 1 775.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 1 776.00 | | 163.00 | 1 776.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 32.00 | | | 32.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 1 775.00 | | | 1 775.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 1 775.00 | | | 1 775.00 |
| |
| 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 | 4 272.00 | 4 272.00 | | 4 272.00 |
VB VAT | 3 706.00 | 3 706.00 | | 3 706.00 |
VG Loans with a maturity of up to one year at origin | 174.00 | 174.00 | | 174.00 |
VI Group and Associates | 2 312.00 | 2 312.00 | | 2 312.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 5 000.00 | 5 000.00 | | 5 000.00 |
VS Prepaid expenses | 21.00 | 21.00 | | 21.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 8 727.00 | 8 727.00 | | 8 727.00 |
VW VAT | 635.00 | 635.00 | | 635.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 7 393.00 | 7 393.00 | | 7 393.00 |
