| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 433.00 | 433.00 | | 433.00 |
BJ TOTAL (I) | 433.00 | 433.00 | | 433.00 |
BX Customers and related accounts | 1 210.00 | | 1 210.00 | 1 210.00 |
CF Cash and cash equivalents | 7 406.00 | | 7 406.00 | 7 406.00 |
CH Prepaid expenses | 1 673.00 | | 1 673.00 | 1 673.00 |
CJ TOTAL (II) | 10 289.00 | | 10 289.00 | 10 289.00 |
CO Grand total (0 to V) | 10 721.00 | 433.00 | 10 289.00 | 10 721.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 3 000.00 | 3 000.00 | | 3 000.00 |
DD Legal reserve (1) | 250.00 | 250.00 | | 250.00 |
DH Retained earnings | 2 241.00 | 2 160.00 | | 2 241.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -51.00 | 81.00 | | -51.00 |
DL TOTAL (I) | 5 440.00 | 5 491.00 | | 5 440.00 |
DV Miscellaneous Loans and Financial Debts (4) | 2 200.00 | 1 396.00 | | 2 200.00 |
DX Trade payables and related accounts | 5.00 | 149.00 | | 5.00 |
DY Tax and social security liabilities | 2 644.00 | 1 201.00 | | 2 644.00 |
EC TOTAL (IV) | 4 849.00 | 2 746.00 | | 4 849.00 |
EE Grand total (I to V) | 10 289.00 | 8 237.00 | | 10 289.00 |
EG Accrued income and payables due within one year | 4 849.00 | 2 746.00 | | 4 849.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 10 593.00 | | 10 593.00 | 10 593.00 |
FJ Net sales | 10 593.00 | | 10 593.00 | 10 593.00 |
FO Operating subsidies | | | | |
FR Total operating income (I) | | | 10 593.00 | |
FW Other purchases and external expenses | | | 4 507.00 | |
FX Taxes, duties, and similar payments | | | 206.00 | |
FY Salaries and Wages | | | 5 931.00 | |
GF Total Operating Expenses (II) | | | 10 644.00 | |
GG - OPERATING RESULT (I - II) | | | -51.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -51.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 10 593.00 | 7 996.00 | | 10 593.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 10 644.00 | 7 915.00 | | 10 644.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -51.00 | 81.00 | | -51.00 |
| |
| 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 | 433.00 | | | 433.00 |
I4 DECREASES Grand Total | | | 433.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 433.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 433.00 | | | 433.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 433.00 | | | 433.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 433.00 | | | 433.00 |
| |
| 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 | 5.00 | 5.00 | | 5.00 |
8D Social Security and Other Social Organizations | 2 644.00 | 2 644.00 | | 2 644.00 |
UX Other trade receivables | 1 210.00 | 1 210.00 | | 1 210.00 |
VI Group and Associates | 2 200.00 | 2 200.00 | | 2 200.00 |
VS Prepaid expenses | 1 673.00 | 1 673.00 | | 1 673.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 2 883.00 | 2 883.00 | | 2 883.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 4 849.00 | 4 849.00 | | 4 849.00 |
