| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 3 047.00 | 807.00 | 2 240.00 | 3 047.00 |
BJ TOTAL (I) | 6 557.00 | 807.00 | 5 750.00 | 6 557.00 |
BZ Other receivables | 8 501.00 | | 8 501.00 | 8 501.00 |
CF Cash and cash equivalents | 23 143.00 | | 23 143.00 | 23 143.00 |
CJ TOTAL (II) | 31 644.00 | | 31 644.00 | 31 644.00 |
CO Grand total (0 to V) | 38 201.00 | 807.00 | 37 394.00 | 38 201.00 |
CU Other investments | 3 510.00 | | 3 510.00 | 3 510.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 30 000.00 | | | 30 000.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -1 299.00 | | | -1 299.00 |
DL TOTAL (I) | 28 701.00 | | | 28 701.00 |
DV Miscellaneous Loans and Financial Debts (4) | 5 125.00 | | | 5 125.00 |
DX Trade payables and related accounts | 2 112.00 | | | 2 112.00 |
DY Tax and social security liabilities | 1 456.00 | | | 1 456.00 |
EC TOTAL (IV) | 8 693.00 | | | 8 693.00 |
EE Grand total (I to V) | 37 394.00 | | | 37 394.00 |
EG Accrued income and payables due within one year | 8 693.00 | | | 8 693.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 7 282.00 | | 7 282.00 | 7 282.00 |
FJ Net sales | 7 282.00 | | 7 282.00 | 7 282.00 |
FQ Other income | | | 1.00 | |
FR Total operating income (I) | | | 7 282.00 | |
FW Other purchases and external expenses | | | 7 814.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 807.00 | |
GF Total Operating Expenses (II) | | | 8 621.00 | |
GG - OPERATING RESULT (I - II) | | | -1 338.00 | |
GL Other interest and similar income | | | 39.00 | |
GP Total financial income (V) | | | 39.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 39.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -1 299.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 7 321.00 | | | 7 321.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 8 621.00 | | | 8 621.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -1 299.00 | | | -1 299.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | | 807.00 | | |
QU DEPRECIATION Total Tangible Fixed Assets | | 807.00 | | |
| |
| 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 | 2 112.00 | 2 112.00 | | 2 112.00 |
8D Social Security and Other Social Organizations | 1 456.00 | 1 456.00 | | 1 456.00 |
8K Other liabilities (including liabilities related to repo transactions) | 5 125.00 | 5 125.00 | | 5 125.00 |
VS Prepaid expenses | 8 501.00 | 8 501.00 | | 8 501.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 8 501.00 | 8 501.00 | | 8 501.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 8 693.00 | 8 693.00 | | 8 693.00 |
