| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 691.00 | 124.00 | 567.00 | 691.00 |
BJ TOTAL (I) | 35 761.00 | 124.00 | 35 637.00 | 35 761.00 |
BX Customers and related accounts | 144.00 | | 144.00 | 144.00 |
BZ Other receivables | 1 373.00 | | 1 373.00 | 1 373.00 |
CF Cash and cash equivalents | 14 155.00 | | 14 155.00 | 14 155.00 |
CH Prepaid expenses | | | | |
CJ TOTAL (II) | 15 672.00 | | 15 672.00 | 15 672.00 |
CO Grand total (0 to V) | 51 433.00 | 124.00 | 51 309.00 | 51 433.00 |
CU Other investments | 35 070.00 | | 35 070.00 | 35 070.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 5 000.00 | 5 000.00 | | 5 000.00 |
DH Retained earnings | -1 346.00 | | | -1 346.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -290.00 | -1 346.00 | | -290.00 |
DL TOTAL (I) | 3 364.00 | 3 654.00 | | 3 364.00 |
DU Loans and Debts from Credit Institutions (3) | | 201.00 | | |
DV Miscellaneous Loans and Financial Debts (4) | 32 023.00 | 25 133.00 | | 32 023.00 |
DX Trade payables and related accounts | 706.00 | 1 200.00 | | 706.00 |
DY Tax and social security liabilities | 10 716.00 | | | 10 716.00 |
EA Other liabilities | 4 500.00 | 2 000.00 | | 4 500.00 |
EC TOTAL (IV) | 47 945.00 | 28 534.00 | | 47 945.00 |
EE Grand total (I to V) | 51 309.00 | 32 188.00 | | 51 309.00 |
EI Including equity loans | 32 023.00 | | | 32 023.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 51 431.00 | | 51 431.00 | 51 431.00 |
FJ Net sales | 51 431.00 | | 51 431.00 | 51 431.00 |
FQ Other income | | | 81.00 | |
FR Total operating income (I) | | | 51 512.00 | |
FW Other purchases and external expenses | | | 13 929.00 | |
FX Taxes, duties, and similar payments | | | 329.00 | |
FY Salaries and Wages | | | 27 000.00 | |
FZ Social Security Contributions | | | 10 506.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 124.00 | |
GE Other Expenses | | | 11.00 | |
GF Total Operating Expenses (II) | | | 51 899.00 | |
GG - OPERATING RESULT (I - II) | | | -387.00 | |
GR Interest and similar expenses | | | 263.00 | |
GU Total financial expenses (VI) | | | 263.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -263.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -650.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | -360.00 | | | -360.00 |
HL TOTAL REVENUE (I + III + V + VII) | 51 512.00 | 4 050.00 | | 51 512.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 51 802.00 | 5 396.00 | | 51 802.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -290.00 | -1 346.00 | | -290.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | | 124.00 | | |
QU DEPRECIATION Total Tangible Fixed Assets | | 124.00 | | |
| |
| 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 | 706.00 | 706.00 | | 706.00 |
8K Other liabilities (including liabilities related to repo transactions) | 4 500.00 | 4 500.00 | | 4 500.00 |
UX Other trade receivables | 144.00 | 144.00 | | 144.00 |
VI Group and Associates | 32 023.00 | 32 023.00 | | 32 023.00 |
VP Miscellaneous | 1 373.00 | 1 373.00 | | 1 373.00 |
VQ Other Taxes, Duties, and Similar Debts | 10 716.00 | 10 716.00 | | 10 716.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 1 517.00 | 1 517.00 | | 1 517.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 47 945.00 | 47 945.00 | | 47 945.00 |
