| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 614.00 | 614.00 | | 614.00 |
BH Other financial assets | 199.00 | | 199.00 | 199.00 |
BJ TOTAL (I) | 814.00 | 614.00 | 199.00 | 814.00 |
BX Customers and related accounts | 30.00 | | 30.00 | 30.00 |
BZ Other receivables | 930.00 | | 930.00 | 930.00 |
CF Cash and cash equivalents | 3 099.00 | | 3 099.00 | 3 099.00 |
CJ TOTAL (II) | 4 059.00 | | 4 059.00 | 4 059.00 |
CO Grand total (0 to V) | 4 873.00 | 614.00 | 4 259.00 | 4 873.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 8 000.00 | 8 000.00 | | 8 000.00 |
DH Retained earnings | -73 090.00 | -67 341.00 | | -73 090.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -2 060.00 | -5 749.00 | | -2 060.00 |
DL TOTAL (I) | -67 149.00 | -65 090.00 | | -67 149.00 |
DV Miscellaneous Loans and Financial Debts (4) | 69 964.00 | 66 178.00 | | 69 964.00 |
DX Trade payables and related accounts | 1 320.00 | 2 251.00 | | 1 320.00 |
DY Tax and social security liabilities | 124.00 | 317.00 | | 124.00 |
EC TOTAL (IV) | 71 408.00 | 68 747.00 | | 71 408.00 |
EE Grand total (I to V) | 4 259.00 | 3 657.00 | | 4 259.00 |
EI Including equity loans | 69 964.00 | | | 69 964.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | 769.00 | | 769.00 | 769.00 |
FG Production sold - services | 94.00 | | 94.00 | 94.00 |
FJ Net sales | 863.00 | | 863.00 | 863.00 |
FQ Other income | | | 5.00 | |
FR Total operating income (I) | | | 867.00 | |
FW Other purchases and external expenses | | | 2 910.00 | |
FX Taxes, duties, and similar payments | | | 17.00 | |
FY Salaries and Wages | | | | |
FZ Social Security Contributions | | | | |
GF Total Operating Expenses (II) | | | 2 927.00 | |
GG - OPERATING RESULT (I - II) | | | -2 060.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -2 060.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 867.00 | 783.00 | | 867.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 2 927.00 | 6 532.00 | | 2 927.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -2 060.00 | -5 749.00 | | -2 060.00 |
| |
| 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 | 807.00 | | 7.00 | 807.00 |
I3 DECREASES Total Financial Fixed Assets | | | 199.00 | |
I4 DECREASES Grand Total | | | 814.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 614.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 614.00 | | | 614.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 192.00 | | 7.00 | 192.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 614.00 | | | 614.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 614.00 | | | 614.00 |
| |
| 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 | 1 320.00 | 1 320.00 | | 1 320.00 |
8D Social Security and Other Social Organizations | 124.00 | 124.00 | | 124.00 |
UT Other financial assets | 199.00 | | 199.00 | 199.00 |
UX Other trade receivables | 30.00 | 30.00 | | 30.00 |
VB VAT | 930.00 | 930.00 | | 930.00 |
VI Group and Associates | 69 964.00 | 69 964.00 | | 69 964.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 1 160.00 | 960.00 | 199.00 | 1 160.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 71 408.00 | 71 408.00 | | 71 408.00 |
