| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 10 268.00 | 10 268.00 | | 10 268.00 |
BJ TOTAL (I) | 10 268.00 | 10 268.00 | | 10 268.00 |
BZ Other receivables | 2 414.00 | | 2 414.00 | 2 414.00 |
CF Cash and cash equivalents | 60.00 | | 60.00 | 60.00 |
CJ TOTAL (II) | 2 474.00 | | 2 474.00 | 2 474.00 |
CO Grand total (0 to V) | 12 742.00 | 10 268.00 | 2 474.00 | 12 742.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 7 622.00 | 7 622.00 | | 7 622.00 |
DD Legal reserve (1) | 762.00 | 762.00 | | 762.00 |
DH Retained earnings | -21 569.00 | -18 640.00 | | -21 569.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -2 900.00 | -2 929.00 | | -2 900.00 |
DL TOTAL (I) | -16 084.00 | -13 185.00 | | -16 084.00 |
DV Miscellaneous Loans and Financial Debts (4) | 15 712.00 | 12 260.00 | | 15 712.00 |
DX Trade payables and related accounts | 2 847.00 | 2 967.00 | | 2 847.00 |
EC TOTAL (IV) | 18 559.00 | 15 227.00 | | 18 559.00 |
EE Grand total (I to V) | 2 474.00 | 2 042.00 | | 2 474.00 |
EG Accrued income and payables due within one year | 18 559.00 | 15 227.00 | | 18 559.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | -73.00 | |
FZ Social Security Contributions | | | 2 972.00 | |
GF Total Operating Expenses (II) | | | 2 900.00 | |
GG - OPERATING RESULT (I - II) | | | -2 900.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -2 900.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 2 900.00 | 2 929.00 | | 2 900.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -2 900.00 | -2 929.00 | | -2 900.00 |
HQ References: Real Estate Leasing | -73.00 | | | -73.00 |
| |
| 5 - Fixed assets increase - decrease | Gross value at beginning of year - Item by item | Revaluation - Disposals | Acquisition - Gross value at year-end | |
IY DECREASES Total Tangible Fixed Assets | | | 10 268.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | | | 10 268.00 | |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 10 268.00 | | | 10 268.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 10 268.00 | | | 10 268.00 |
| |
| 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 | 2 847.00 | 2 847.00 | | 2 847.00 |
VB VAT | 652.00 | 652.00 | | 652.00 |
VC Group and associates | 480.00 | 480.00 | | 480.00 |
VI Group and Associates | 15 712.00 | 15 712.00 | | 15 712.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 1 282.00 | 1 282.00 | | 1 282.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 2 414.00 | 2 414.00 | | 2 414.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 18 559.00 | 18 559.00 | | 18 559.00 |
