| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 1 236.00 | 1 236.00 | | 1 236.00 |
BJ TOTAL (I) | 1 236.00 | 1 236.00 | | 1 236.00 |
BX Customers and related accounts | 11 020.00 | 6 683.00 | 4 337.00 | 11 020.00 |
BZ Other receivables | 878.00 | | 878.00 | 878.00 |
CF Cash and cash equivalents | 919.00 | | 919.00 | 919.00 |
CJ TOTAL (II) | 12 817.00 | 6 683.00 | 6 133.00 | 12 817.00 |
CO Grand total (0 to V) | 14 052.00 | 7 919.00 | 6 133.00 | 14 052.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 20 000.00 | 20 000.00 | | 20 000.00 |
DD Legal reserve (1) | 1 971.00 | 1 971.00 | | 1 971.00 |
DH Retained earnings | -77 311.00 | -80 130.00 | | -77 311.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 4 525.00 | 2 819.00 | | 4 525.00 |
DL TOTAL (I) | -50 815.00 | -55 340.00 | | -50 815.00 |
DV Miscellaneous Loans and Financial Debts (4) | 49 739.00 | 49 036.00 | | 49 739.00 |
DX Trade payables and related accounts | 5 268.00 | 8 141.00 | | 5 268.00 |
DY Tax and social security liabilities | 1 941.00 | 1 337.00 | | 1 941.00 |
EC TOTAL (IV) | 56 948.00 | 58 513.00 | | 56 948.00 |
EE Grand total (I to V) | 6 133.00 | 3 173.00 | | 6 133.00 |
EG Accrued income and payables due within one year | 56 948.00 | 58 513.00 | | 56 948.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 10 073.00 | |
FR Total operating income (I) | | | 10 073.00 | |
FW Other purchases and external expenses | | | 4 593.00 | |
FX Taxes, duties, and similar payments | | | 306.00 | |
GE Other Expenses | | | 1.00 | |
GF Total Operating Expenses (II) | | | 4 900.00 | |
GG - OPERATING RESULT (I - II) | | | 5 173.00 | |
GR Interest and similar expenses | | | 648.00 | |
GU Total financial expenses (VI) | | | 648.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -648.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 4 525.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 10 073.00 | 10 000.00 | | 10 073.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 5 548.00 | 7 181.00 | | 5 548.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 4 525.00 | 2 819.00 | | 4 525.00 |
| |
| 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 | 1 236.00 | | | 1 236.00 |
I4 DECREASES Grand Total | | | 1 236.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 1 236.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 1 236.00 | | | 1 236.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 1 236.00 | | | 1 236.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 1 236.00 | | | 1 236.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8A Miscellaneous Loans and Financial Debts | 49 739.00 | 49 739.00 | | 49 739.00 |
8B Suppliers and Related Accounts | 5 268.00 | 5 268.00 | | 5 268.00 |
UX Other trade receivables | 3 000.00 | 3 000.00 | | 3 000.00 |
VA Doubtful or disputed receivables | 8 020.00 | 8 020.00 | | 8 020.00 |
VB VAT | 878.00 | 878.00 | | 878.00 |
VJ Loans taken out during the year | 703.00 | | | 703.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 11 898.00 | 11 898.00 | | 11 898.00 |
VW VAT | 1 941.00 | 1 941.00 | | 1 941.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 56 948.00 | 56 948.00 | | 56 948.00 |
