| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 2 691.00 | 699.00 | 1 992.00 | 2 691.00 |
BJ TOTAL (I) | 1 129 691.00 | 699.00 | 1 128 992.00 | 1 129 691.00 |
BZ Other receivables | 1 516.00 | | 1 516.00 | 1 516.00 |
CF Cash and cash equivalents | | | | |
CJ TOTAL (II) | 1 516.00 | | 1 516.00 | 1 516.00 |
CO Grand total (0 to V) | 1 131 208.00 | 699.00 | 1 130 509.00 | 1 131 208.00 |
CU Other investments | 1 127 000.00 | | 1 127 000.00 | 1 127 000.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 135 000.00 | 1 135 000.00 | | 1 135 000.00 |
DH Retained earnings | -9 259.00 | -13 334.00 | | -9 259.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -5 667.00 | 4 074.00 | | -5 667.00 |
DL TOTAL (I) | 1 120 072.00 | 1 125 740.00 | | 1 120 072.00 |
DU Loans and Debts from Credit Institutions (3) | 294.00 | | | 294.00 |
DV Miscellaneous Loans and Financial Debts (4) | 2 100.00 | 55.00 | | 2 100.00 |
DX Trade payables and related accounts | 8 043.00 | 4 379.00 | | 8 043.00 |
DY Tax and social security liabilities | | 2 100.00 | | |
EC TOTAL (IV) | 10 437.00 | 6 534.00 | | 10 437.00 |
EE Grand total (I to V) | 1 130 509.00 | 1 132 274.00 | | 1 130 509.00 |
EG Accrued income and payables due within one year | 10 437.00 | 6 534.00 | | 10 437.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 294.00 | | | 294.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | | | | |
FJ Net sales | | | | |
FR Total operating income (I) | | | | |
FW Other purchases and external expenses | | | 5 126.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 538.00 | |
GF Total Operating Expenses (II) | | | 5 664.00 | |
GG - OPERATING RESULT (I - II) | | | -5 664.00 | |
GR Interest and similar expenses | | | 2.00 | |
GU Total financial expenses (VI) | | | 2.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -2.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -5 667.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | | 10 500.00 | | |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 5 666.00 | 6 424.00 | | 5 666.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -5 667.00 | 4 074.00 | | -5 667.00 |
| |
| 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 | 1 129 691.00 | | | 1 129 691.00 |
I3 DECREASES Total Financial Fixed Assets | | | 1 127 000.00 | |
I4 DECREASES Grand Total | | | 1 129 691.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 2 691.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 2 691.00 | | | 2 691.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 1 127 000.00 | | | 1 127 000.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 161.00 | 538.00 | | 161.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 161.00 | 538.00 | | 161.00 |
| |
| 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 | 8 043.00 | 8 043.00 | | 8 043.00 |
VB VAT | 1 516.00 | 1 516.00 | | 1 516.00 |
VG Loans with a maturity of up to one year at origin | 294.00 | 294.00 | | 294.00 |
VI Group and Associates | 2 100.00 | 2 100.00 | | 2 100.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 1 516.00 | 1 516.00 | | 1 516.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 10 437.00 | 10 437.00 | | 10 437.00 |
