| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AP Buildings | 594.00 | 27.00 | 566.00 | 594.00 |
AT Other tangible assets | 3 081.00 | 321.00 | 2 759.00 | 3 081.00 |
BJ TOTAL (I) | 3 675.00 | 348.00 | 3 326.00 | 3 675.00 |
BV Advances and down payments on orders | 300.00 | | 300.00 | 300.00 |
CF Cash and cash equivalents | 2 277.00 | | 2 277.00 | 2 277.00 |
CJ TOTAL (II) | 2 577.00 | | 2 577.00 | 2 577.00 |
CO Grand total (0 to V) | 6 252.00 | 348.00 | 5 903.00 | 6 252.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 000.00 | | | 1 000.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -6 851.00 | | | -6 851.00 |
DL TOTAL (I) | -5 851.00 | | | -5 851.00 |
DV Miscellaneous Loans and Financial Debts (4) | 8 854.00 | | | 8 854.00 |
DX Trade payables and related accounts | 2 906.00 | | | 2 906.00 |
EC TOTAL (IV) | 11 761.00 | | | 11 761.00 |
EE Grand total (I to V) | 5 903.00 | | | 5 903.00 |
EG Accrued income and payables due within one year | 11 761.00 | | | 11 761.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 6 645.00 | | 6 645.00 | 6 645.00 |
FJ Net sales | 6 645.00 | | 6 645.00 | 6 645.00 |
FR Total operating income (I) | | | 6 645.00 | |
FW Other purchases and external expenses | | | 13 153.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 348.00 | |
GF Total Operating Expenses (II) | | | 13 502.00 | |
GG - OPERATING RESULT (I - II) | | | -6 857.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 6 645.00 | | | 6 645.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 13 502.00 | | | 13 502.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -6 857.00 | | | -6 857.00 |
| |
| 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 | | | 3 675.00 | |
I4 DECREASES Grand Total | | | 3 675.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 3 675.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | | | 3 675.00 | |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | | 348.00 | | |
QU DEPRECIATION Total Tangible Fixed Assets | | 348.00 | | |
| |
| 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 | 700.00 | 700.00 | | 700.00 |
8B Suppliers and Related Accounts | 2 906.00 | 2 906.00 | | 2 906.00 |
VI Group and Associates | 8 154.00 | 8 154.00 | | 8 154.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 11 761.00 | 11 761.00 | | 11 761.00 |
