| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 1 948.00 | 1 010.00 | 938.00 | 1 948.00 |
BJ TOTAL (I) | 1 948.00 | 1 010.00 | 938.00 | 1 948.00 |
BZ Other receivables | 856.00 | | 856.00 | 856.00 |
CF Cash and cash equivalents | 316.00 | | 316.00 | 316.00 |
CJ TOTAL (II) | 1 172.00 | | 1 172.00 | 1 172.00 |
CO Grand total (0 to V) | 3 120.00 | 1 010.00 | 2 110.00 | 3 120.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 000.00 | 1 000.00 | | 1 000.00 |
DD Legal reserve (1) | 36.00 | | | 36.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 34.00 | 36.00 | | 34.00 |
DL TOTAL (I) | 1 069.00 | 1 036.00 | | 1 069.00 |
DV Miscellaneous Loans and Financial Debts (4) | 327.00 | 1 532.00 | | 327.00 |
DX Trade payables and related accounts | 714.00 | 660.00 | | 714.00 |
EC TOTAL (IV) | 1 041.00 | 2 192.00 | | 1 041.00 |
EE Grand total (I to V) | 2 110.00 | 3 228.00 | | 2 110.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | | | 2 108.00 | |
FJ Net sales | | | 2 108.00 | |
FR Total operating income (I) | | | 2 108.00 | |
FS Purchases of goods (including customs duties) | | | 1 451.00 | |
FW Other purchases and external expenses | | | 6 574.00 | |
GB Operating Expenses - Provisions | | | 649.00 | |
GF Total Operating Expenses (II) | | | 8 674.00 | |
GG - OPERATING RESULT (I - II) | | | -6 566.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -6 566.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HD Total exceptional income (VII) | 6 600.00 | 6 700.00 | | 6 600.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 6 600.00 | 6 700.00 | | 6 600.00 |
HK Income tax | | -395.00 | | |
HL TOTAL REVENUE (I + III + V + VII) | 8 708.00 | 7 308.00 | | 8 708.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 8 674.00 | 7 272.00 | | 8 674.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 34.00 | 36.00 | | 34.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 360.00 | 649.00 | | 360.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 360.00 | 649.00 | | 360.00 |
| |
| 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 | 327.00 | 327.00 | | 327.00 |
8B Suppliers and Related Accounts | 714.00 | 714.00 | | 714.00 |
UX Other trade receivables | 856.00 | 856.00 | | 856.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 856.00 | 856.00 | | 856.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 1 041.00 | 1 041.00 | | 1 041.00 |
