| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AJ Other Intangible Assets | 2 650.00 | | 2 650.00 | 2 650.00 |
BJ TOTAL (I) | 2 650.00 | | 2 650.00 | 2 650.00 |
BX Customers and related accounts | 12 814.00 | | 12 814.00 | 12 814.00 |
BZ Other receivables | 2 084.00 | | 2 084.00 | 2 084.00 |
CD Marketable securities | 3 000.00 | | 3 000.00 | 3 000.00 |
CF Cash and cash equivalents | 15 622.00 | | 15 622.00 | 15 622.00 |
CJ TOTAL (II) | 33 521.00 | | 33 521.00 | 33 521.00 |
CO Grand total (0 to V) | 36 171.00 | | 36 171.00 | 36 171.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 10 000.00 | | | 10 000.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -1 987.00 | | | -1 987.00 |
DL TOTAL (I) | 8 012.00 | | | 8 012.00 |
DU Loans and Debts from Credit Institutions (3) | 21 752.00 | | | 21 752.00 |
DV Miscellaneous Loans and Financial Debts (4) | 233.00 | | | 233.00 |
DX Trade payables and related accounts | 4 871.00 | | | 4 871.00 |
DY Tax and social security liabilities | 1 302.00 | | | 1 302.00 |
EC TOTAL (IV) | 28 159.00 | | | 28 159.00 |
EE Grand total (I to V) | 36 171.00 | | | 36 171.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 10 944.00 | 10 000.00 | 20 944.00 | 10 944.00 |
FJ Net sales | 10 944.00 | 10 000.00 | 20 944.00 | 10 944.00 |
FR Total operating income (I) | | | 20 944.00 | |
FW Other purchases and external expenses | | | 22 640.00 | |
GF Total Operating Expenses (II) | | | 22 640.00 | |
GG - OPERATING RESULT (I - II) | | | -1 695.00 | |
GR Interest and similar expenses | | | 292.00 | |
GU Total financial expenses (VI) | | | 292.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -292.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -1 987.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 20 944.00 | | | 20 944.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 22 932.00 | | | 22 932.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -1 987.00 | | | -1 987.00 |
| |
| 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 | 234.00 | 234.00 | | 234.00 |
8B Suppliers and Related Accounts | 4 871.00 | 4 871.00 | | 4 871.00 |
8D Social Security and Other Social Organizations | 1 302.00 | 1 302.00 | | 1 302.00 |
UT Other financial assets | 14 899.00 | 14 899.00 | | 14 899.00 |
VG Loans with a maturity of up to one year at origin | 21 753.00 | 6 573.00 | 15 179.00 | 21 753.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 14 899.00 | 14 899.00 | | 14 899.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 28 160.00 | 12 980.00 | 15 179.00 | 28 160.00 |
