| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 8 781.00 | | 8 781.00 | 8 781.00 |
BJ TOTAL (I) | 8 781.00 | | 8 781.00 | 8 781.00 |
BZ Other receivables | 2 719.00 | | 2 719.00 | 2 719.00 |
CF Cash and cash equivalents | 4 363.00 | | 4 363.00 | 4 363.00 |
CJ TOTAL (II) | 7 082.00 | | 7 082.00 | 7 082.00 |
CO Grand total (0 to V) | 15 863.00 | | 15 863.00 | 15 863.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 2 500.00 | 2 500.00 | | 2 500.00 |
DH Retained earnings | -4 361.00 | | | -4 361.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -3 167.00 | -4 361.00 | | -3 167.00 |
DL TOTAL (I) | -5 028.00 | -1 861.00 | | -5 028.00 |
DV Miscellaneous Loans and Financial Debts (4) | 14 700.00 | 5 546.00 | | 14 700.00 |
DX Trade payables and related accounts | 6 191.00 | 3 429.00 | | 6 191.00 |
EC TOTAL (IV) | 20 891.00 | 8 975.00 | | 20 891.00 |
EE Grand total (I to V) | 15 863.00 | 7 114.00 | | 15 863.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 2 881.00 | |
GF Total Operating Expenses (II) | | | 2 882.00 | |
GG - OPERATING RESULT (I - II) | | | -2 881.00 | |
GR Interest and similar expenses | | | 286.00 | |
GU Total financial expenses (VI) | | | 286.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -286.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -3 167.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 1.00 | | | 1.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 3 168.00 | 4 361.00 | | 3 168.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -3 167.00 | -4 361.00 | | -3 167.00 |
| |
| 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 | 5 000.00 | | 3 781.00 | 5 000.00 |
I4 DECREASES Grand Total | | | 8 781.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 8 781.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 5 000.00 | | 3 781.00 | 5 000.00 |
| |
| 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 | 14 700.00 | | | 14 700.00 |
8B Suppliers and Related Accounts | 6 191.00 | 6 191.00 | | 6 191.00 |
VB VAT | 2 719.00 | 2 719.00 | | 2 719.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 2 719.00 | 2 719.00 | | 2 719.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 20 891.00 | 6 191.00 | | 20 891.00 |
