| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BZ Other receivables | 32 530.00 | | 32 530.00 | 32 530.00 |
CF Cash and cash equivalents | 3 092.00 | | 3 092.00 | 3 092.00 |
CJ TOTAL (II) | 35 622.00 | | 35 622.00 | 35 622.00 |
CO Grand total (0 to V) | 35 622.00 | | 35 622.00 | 35 622.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 50 000.00 | 50 000.00 | | 50 000.00 |
DH Retained earnings | -10 089.00 | -1 951.00 | | -10 089.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -8 863.00 | -8 138.00 | | -8 863.00 |
DL TOTAL (I) | 31 047.00 | 39 911.00 | | 31 047.00 |
DU Loans and Debts from Credit Institutions (3) | 41.00 | 41.00 | | 41.00 |
DV Miscellaneous Loans and Financial Debts (4) | | 9 186.00 | | |
DX Trade payables and related accounts | 3 654.00 | 2 520.00 | | 3 654.00 |
EA Other liabilities | 880.00 | | | 880.00 |
EC TOTAL (IV) | 4 575.00 | 11 747.00 | | 4 575.00 |
EE Grand total (I to V) | 35 622.00 | 51 657.00 | | 35 622.00 |
EG Accrued income and payables due within one year | 4 575.00 | 11 747.00 | | 4 575.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 41.00 | 41.00 | | 41.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 6 003.00 | | 6 003.00 | 6 003.00 |
FJ Net sales | 6 003.00 | | 6 003.00 | 6 003.00 |
FQ Other income | | | 587.00 | |
FR Total operating income (I) | | | 6 590.00 | |
FW Other purchases and external expenses | | | 18 681.00 | |
FX Taxes, duties, and similar payments | | | 390.00 | |
GE Other Expenses | | | | |
GF Total Operating Expenses (II) | | | 19 071.00 | |
GG - OPERATING RESULT (I - II) | | | -12 481.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 71.00 | |
GK Income from other securities and fixed asset receivables | | | 71.00 | |
GP Total financial income (V) | | | 71.00 | |
GR Interest and similar expenses | | | 53.00 | |
GU Total financial expenses (VI) | | | 53.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 18.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -12 463.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | -3 599.00 | -3 165.00 | | -3 599.00 |
HL TOTAL REVENUE (I + III + V + VII) | 6 662.00 | 7 553.00 | | 6 662.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 15 525.00 | 15 691.00 | | 15 525.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -8 863.00 | -8 138.00 | | -8 863.00 |
| |
| 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 | 3 654.00 | 3 654.00 | | 3 654.00 |
8K Other liabilities (including liabilities related to repo transactions) | 880.00 | 880.00 | | 880.00 |
VB VAT | 4 934.00 | 4 934.00 | | 4 934.00 |
VC Group and associates | 27 596.00 | 27 596.00 | | 27 596.00 |
VG Loans with a maturity of up to one year at origin | 41.00 | 41.00 | | 41.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 32 530.00 | 32 530.00 | | 32 530.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 4 575.00 | 4 575.00 | | 4 575.00 |
