| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BZ Other receivables | | | 11.00 | |
CF Cash and cash equivalents | | | 10 637.00 | |
CJ TOTAL (II) | | | 10 648.00 | |
CO Grand total (0 to V) | | | 10 648.00 | |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 28 000.00 | | | 28 000.00 |
DH Retained earnings | -16 927.00 | | | -16 927.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -425.00 | | | -425.00 |
DL TOTAL (I) | 10 648.00 | | | 10 648.00 |
EE Grand total (I to V) | 10 648.00 | | | 10 648.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | | | 41.00 | |
FJ Net sales | | | 41.00 | |
FR Total operating income (I) | | | 41.00 | |
FT Inventory change (goods) | | | -20.00 | |
FW Other purchases and external expenses | | | 46.00 | |
GF Total Operating Expenses (II) | | | 26.00 | |
GG - OPERATING RESULT (I - II) | | | 15.00 | |
GU Total financial expenses (VI) | | | -440.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 440.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 455.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 41.00 | | | 41.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 466.00 | | | 466.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -425.00 | | | -425.00 |
| |
| 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 | 4 944.00 | | | 4 944.00 |
CZ ACQUISITIONS: Establishment, Development, or Research Expenses | 3 282.00 | | | 3 282.00 |
I4 DECREASES Grand Total | | 66.00 | 4 877.00 | |
IN DECREASES Start-up, development, or research expenses | | | 3 282.00 | |
IY DECREASES Total Tangible Fixed Assets | | 66.00 | 1 594.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 1 661.00 | | | 1 661.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 4 944.00 | | 66.00 | 4 944.00 |
CY DEPRECIATION Start-up, development, or research expenses | 3 282.00 | | | 3 282.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 1 661.00 | | 66.00 | 1 661.00 |