| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 1 818.00 | 1 818.00 | | 1 818.00 |
BJ TOTAL (I) | 1 818.00 | 1 818.00 | | 1 818.00 |
BZ Other receivables | 1 389.00 | | 1 389.00 | 1 389.00 |
CF Cash and cash equivalents | 1 013.00 | | 1 013.00 | 1 013.00 |
CJ TOTAL (II) | 2 403.00 | | 2 403.00 | 2 403.00 |
CO Grand total (0 to V) | 4 221.00 | 1 818.00 | 2 403.00 | 4 221.00 |
| |
| 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 | -50 877.00 | -42 212.00 | | -50 877.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -3 721.00 | -8 665.00 | | -3 721.00 |
DL TOTAL (I) | -4 598.00 | -877.00 | | -4 598.00 |
DV Miscellaneous Loans and Financial Debts (4) | 3 109.00 | | | 3 109.00 |
DX Trade payables and related accounts | 3 823.00 | 6 509.00 | | 3 823.00 |
DY Tax and social security liabilities | 69.00 | 1 165.00 | | 69.00 |
EC TOTAL (IV) | 7 002.00 | 7 674.00 | | 7 002.00 |
EE Grand total (I to V) | 2 403.00 | 6 797.00 | | 2 403.00 |
EG Accrued income and payables due within one year | 7 002.00 | 7 674.00 | | 7 002.00 |
EI Including equity loans | 3 109.00 | | | 3 109.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FQ Other income | | | | |
FR Total operating income (I) | | | | |
FW Other purchases and external expenses | | | 3 335.00 | |
FX Taxes, duties, and similar payments | | | 213.00 | |
FY Salaries and Wages | | | | |
FZ Social Security Contributions | | | | |
GA Operating Expenses - Depreciation and Amortization | | | 215.00 | |
GF Total Operating Expenses (II) | | | 3 763.00 | |
GG - OPERATING RESULT (I - II) | | | -3 763.00 | |
GR Interest and similar expenses | | | 6.00 | |
GU Total financial expenses (VI) | | | 6.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -6.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -3 770.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | | -500.00 | | |
HD Total exceptional income (VII) | | -500.00 | | |
HE Exceptional expenses on management operations | -49.00 | | | -49.00 |
HH Total exceptional expenses (VIII) | -49.00 | | | -49.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 49.00 | -542.00 | | 49.00 |
HL TOTAL REVENUE (I + III + V + VII) | | -494.00 | | |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 3 720.00 | 8 171.00 | | 3 720.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -3 721.00 | -8 665.00 | | -3 721.00 |
| |
| 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 | 3 823.00 | 3 823.00 | | 3 823.00 |
8D Social Security and Other Social Organizations | 61.00 | 61.00 | | 61.00 |
VB VAT | 1 389.00 | 1 389.00 | | 1 389.00 |
VI Group and Associates | 3 109.00 | 3 109.00 | | 3 109.00 |
VQ Other Taxes, Duties, and Similar Debts | 9.00 | 9.00 | | 9.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 1 389.00 | 1 389.00 | | 1 389.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 7 002.00 | 7 002.00 | | 7 002.00 |
