| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 6 047.00 | 6 047.00 | | 6 047.00 |
BH Other financial assets | 30.00 | | 30.00 | 30.00 |
BJ TOTAL (I) | 6 077.00 | 6 047.00 | 30.00 | 6 077.00 |
BX Customers and related accounts | 279.00 | | 279.00 | 279.00 |
BZ Other receivables | 1 740.00 | | 1 740.00 | 1 740.00 |
CF Cash and cash equivalents | 2 514.00 | | 2 514.00 | 2 514.00 |
CJ TOTAL (II) | 4 534.00 | | 4 534.00 | 4 534.00 |
CO Grand total (0 to V) | 10 610.00 | 6 047.00 | 4 564.00 | 10 610.00 |
| |
| 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 | -53 619.00 | -37 823.00 | | -53 619.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -11 189.00 | -15 795.00 | | -11 189.00 |
DL TOTAL (I) | -56 423.00 | -45 234.00 | | -56 423.00 |
DV Miscellaneous Loans and Financial Debts (4) | 57 192.00 | 47 562.00 | | 57 192.00 |
DX Trade payables and related accounts | 3 795.00 | 4 667.00 | | 3 795.00 |
DY Tax and social security liabilities | | 415.00 | | |
EC TOTAL (IV) | 60 987.00 | 52 644.00 | | 60 987.00 |
EE Grand total (I to V) | 4 564.00 | 7 410.00 | | 4 564.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | | | | |
FJ Net sales | | | | |
FP Reversals of depreciation and provisions, transfer of expenses | | | 1 008.00 | |
FQ Other income | | | | |
FR Total operating income (I) | | | 1 009.00 | |
FW Other purchases and external expenses | | | 7 086.00 | |
FX Taxes, duties, and similar payments | | | 3 000.00 | |
FY Salaries and Wages | | | | |
FZ Social Security Contributions | | | | |
GA Operating Expenses - Depreciation and Amortization | | | | |
GE Other Expenses | | | | |
GF Total Operating Expenses (II) | | | 10 086.00 | |
GG - OPERATING RESULT (I - II) | | | -9 077.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -9 077.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HB Exceptional income from capital transactions | 2 500.00 | | | 2 500.00 |
HD Total exceptional income (VII) | | 2 500.00 | | |
HE Exceptional expenses on management operations | 211.00 | | | 211.00 |
HH Total exceptional expenses (VIII) | 2 111.00 | | | 2 111.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -2 111.00 | 2 500.00 | | -2 111.00 |
HL TOTAL REVENUE (I + III + V + VII) | 1 009.00 | 70 071.00 | | 1 009.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 12 198.00 | 85 867.00 | | 12 198.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -11 189.00 | -15 795.00 | | -11 189.00 |
| |
| 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 | 3 795.00 | 3 795.00 | | 3 795.00 |
UT Other financial assets | 30.00 | 30.00 | | 30.00 |
UX Other trade receivables | 279.00 | 279.00 | | 279.00 |
VB VAT | 1 740.00 | 1 740.00 | | 1 740.00 |
VI Group and Associates | 57 192.00 | 57 192.00 | | 57 192.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 2 050.00 | 2 050.00 | | 2 050.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 60 987.00 | 60 987.00 | | 60 987.00 |
