| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 1 882.00 | 200.00 | 1 682.00 | 1 882.00 |
BJ TOTAL (I) | 1 882.00 | 200.00 | 1 682.00 | 1 882.00 |
BX Customers and related accounts | 8 702.00 | | 8 702.00 | 8 702.00 |
BZ Other receivables | 3 782.00 | | 3 782.00 | 3 782.00 |
CF Cash and cash equivalents | 12 681.00 | | 12 681.00 | 12 681.00 |
CJ TOTAL (II) | 25 165.00 | | 25 165.00 | 25 165.00 |
CO Grand total (0 to V) | 27 048.00 | 200.00 | 26 847.00 | 27 048.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 10 000.00 | | | 10 000.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -38 117.00 | | | -38 117.00 |
DL TOTAL (I) | -28 117.00 | | | -28 117.00 |
DV Miscellaneous Loans and Financial Debts (4) | 25 000.00 | | | 25 000.00 |
DX Trade payables and related accounts | 23 625.00 | | | 23 625.00 |
DY Tax and social security liabilities | 6 340.00 | | | 6 340.00 |
EC TOTAL (IV) | 54 964.00 | | | 54 964.00 |
EE Grand total (I to V) | 26 847.00 | | | 26 847.00 |
EG Accrued income and payables due within one year | 54 964.00 | | | 54 964.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 3 585.00 | 25 000.00 | 28 585.00 | 3 585.00 |
FJ Net sales | 3 585.00 | 25 000.00 | 28 585.00 | 3 585.00 |
FQ Other income | | | 3.00 | |
FR Total operating income (I) | | | 28 588.00 | |
FW Other purchases and external expenses | | | 40 442.00 | |
FX Taxes, duties, and similar payments | | | 133.00 | |
FY Salaries and Wages | | | 20 420.00 | |
FZ Social Security Contributions | | | 5 507.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 200.00 | |
GE Other Expenses | | | 3.00 | |
GF Total Operating Expenses (II) | | | 66 705.00 | |
GG - OPERATING RESULT (I - II) | | | -38 117.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -38 117.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A3 TOTAL ASSETS | 1.00 | | | 1.00 |
A4 Equity method investments | 4.00 | | | 4.00 |
HL TOTAL REVENUE (I + III + V + VII) | 28 588.00 | | | 28 588.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 66 705.00 | | | 66 705.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -38 117.00 | | | -38 117.00 |
| |
| 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 | | | 1 882.00 | |
I4 DECREASES Grand Total | | | 1 882.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 1 882.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | | | 1 882.00 | |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | | 200.00 | | |
QU DEPRECIATION Total Tangible Fixed Assets | | 200.00 | | |
| |
| 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 | 23 625.00 | 23 625.00 | | 23 625.00 |
8C Staff and Related Accounts | 1 756.00 | 1 756.00 | | 1 756.00 |
8D Social Security and Other Social Organizations | 4 128.00 | 4 128.00 | | 4 128.00 |
UX Other trade receivables | 8 702.00 | 8 702.00 | | 8 702.00 |
UZ Social Security, other social security organizations | 144.00 | 144.00 | | 144.00 |
VB VAT | 3 638.00 | 3 638.00 | | 3 638.00 |
VI Group and Associates | 25 000.00 | 25 000.00 | | 25 000.00 |
VQ Other Taxes, Duties, and Similar Debts | 313.00 | 313.00 | | 313.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 12 484.00 | 12 484.00 | | 12 484.00 |
VW VAT | 143.00 | 143.00 | | 143.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 54 964.00 | 54 964.00 | | 54 964.00 |
