| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 1 028.00 | 1 028.00 | | 1 028.00 |
BJ TOTAL (I) | 1 028.00 | 1 028.00 | | 1 028.00 |
BX Customers and related accounts | 3 600.00 | | 3 600.00 | 3 600.00 |
BZ Other receivables | 1 925.00 | | 1 925.00 | 1 925.00 |
CF Cash and cash equivalents | 3 513.00 | | 3 513.00 | 3 513.00 |
CJ TOTAL (II) | 9 038.00 | | 9 038.00 | 9 038.00 |
CO Grand total (0 to V) | 10 066.00 | 1 028.00 | 9 038.00 | 10 066.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 500.00 | 500.00 | | 500.00 |
DH Retained earnings | 9 851.00 | 17 784.00 | | 9 851.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -3 238.00 | -7 934.00 | | -3 238.00 |
DL TOTAL (I) | 7 113.00 | 10 351.00 | | 7 113.00 |
DV Miscellaneous Loans and Financial Debts (4) | 392.00 | 6 566.00 | | 392.00 |
DX Trade payables and related accounts | 934.00 | 988.00 | | 934.00 |
DY Tax and social security liabilities | 600.00 | 600.00 | | 600.00 |
EC TOTAL (IV) | 1 925.00 | 8 155.00 | | 1 925.00 |
EE Grand total (I to V) | 9 038.00 | 18 506.00 | | 9 038.00 |
EG Accrued income and payables due within one year | 1 533.00 | 1 589.00 | | 1 533.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 3 156.00 | |
FX Taxes, duties, and similar payments | | | | |
GA Operating Expenses - Depreciation and Amortization | | | 83.00 | |
GF Total Operating Expenses (II) | | | 3 238.00 | |
GG - OPERATING RESULT (I - II) | | | -3 238.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -3 238.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 3 238.00 | 7 934.00 | | 3 238.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -3 238.00 | -7 934.00 | | -3 238.00 |
| |
| 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 | 1 028.00 | | | 1 028.00 |
I4 DECREASES Grand Total | | | 1 028.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 1 028.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 1 028.00 | | | 1 028.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 945.00 | 83.00 | | 945.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 945.00 | 83.00 | | 945.00 |
| |
| 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 | 934.00 | 934.00 | | 934.00 |
UT Other financial assets | 3 600.00 | 3 600.00 | | 3 600.00 |
VB VAT | 1 925.00 | 1 925.00 | | 1 925.00 |
VI Group and Associates | 392.00 | | 392.00 | 392.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 5 525.00 | 5 525.00 | | 5 525.00 |
VW VAT | 600.00 | 600.00 | | 600.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 1 925.00 | 1 533.00 | 392.00 | 1 925.00 |
