| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 1 119.00 | 76.00 | 1 043.00 | 1 119.00 |
BJ TOTAL (I) | 1 119.00 | 76.00 | 1 043.00 | 1 119.00 |
BZ Other receivables | 50.00 | | 50.00 | 50.00 |
CF Cash and cash equivalents | 3 716.00 | | 3 716.00 | 3 716.00 |
CJ TOTAL (II) | 3 766.00 | | 3 766.00 | 3 766.00 |
CO Grand total (0 to V) | 4 885.00 | 76.00 | 4 809.00 | 4 885.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 2 000.00 | | | 2 000.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -6 813.00 | | | -6 813.00 |
DL TOTAL (I) | -4 813.00 | | | -4 813.00 |
DX Trade payables and related accounts | 9 207.00 | | | 9 207.00 |
DY Tax and social security liabilities | 416.00 | | | 416.00 |
EC TOTAL (IV) | 9 623.00 | | | 9 623.00 |
EE Grand total (I to V) | 4 809.00 | | | 4 809.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 4 752.00 | | 4 752.00 | 4 752.00 |
FJ Net sales | 4 752.00 | | 4 752.00 | 4 752.00 |
FQ Other income | | | 5.00 | |
FR Total operating income (I) | | | 4 757.00 | |
FW Other purchases and external expenses | | | 11 494.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 76.00 | |
GE Other Expenses | | | 1.00 | |
GF Total Operating Expenses (II) | | | 11 571.00 | |
GG - OPERATING RESULT (I - II) | | | -6 813.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -6 813.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 4 757.00 | | | 4 757.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 11 571.00 | | | 11 571.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -6 813.00 | | | -6 813.00 |
| |
| 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 | | | 1 119.00 | |
I4 DECREASES Grand Total | | | 1 119.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 1 119.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | | | 1 119.00 | |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | | 76.00 | | |
QU DEPRECIATION Total Tangible Fixed Assets | | 76.00 | | |
