| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AV Fixed assets in progress | 5 584.00 | 5 584.00 | | 5 584.00 |
BJ TOTAL (I) | 5 584.00 | 5 584.00 | | 5 584.00 |
BZ Other receivables | 1 369.00 | | 1 369.00 | 1 369.00 |
CF Cash and cash equivalents | 5 246.00 | | 5 246.00 | 5 246.00 |
CJ TOTAL (II) | 6 614.00 | | 6 614.00 | 6 614.00 |
CO Grand total (0 to V) | 12 198.00 | 5 584.00 | 6 614.00 | 12 198.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 37 000.00 | 37 000.00 | | 37 000.00 |
DH Retained earnings | -37 536.00 | -31 928.00 | | -37 536.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -4 044.00 | -5 609.00 | | -4 044.00 |
DL TOTAL (I) | -4 580.00 | -536.00 | | -4 580.00 |
DV Miscellaneous Loans and Financial Debts (4) | 7 575.00 | | | 7 575.00 |
DX Trade payables and related accounts | 3 517.00 | 2 209.00 | | 3 517.00 |
DY Tax and social security liabilities | 102.00 | | | 102.00 |
EC TOTAL (IV) | 11 194.00 | 2 209.00 | | 11 194.00 |
EE Grand total (I to V) | 6 614.00 | 1 673.00 | | 6 614.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 4 479.00 | |
GE Other Expenses | | | | |
GF Total Operating Expenses (II) | | | 4 479.00 | |
GG - OPERATING RESULT (I - II) | | | -4 479.00 | |
GR Interest and similar expenses | | | 75.00 | |
GU Total financial expenses (VI) | | | 75.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -75.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -4 554.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HC Reversals of provisions and transfers of expenses | 6 094.00 | 4 140.00 | | 6 094.00 |
HD Total exceptional income (VII) | 6 094.00 | 4 140.00 | | 6 094.00 |
HG Exceptional depreciation and provisions | 5 584.00 | 6 094.00 | | 5 584.00 |
HH Total exceptional expenses (VIII) | 5 584.00 | 6 094.00 | | 5 584.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 510.00 | -1 954.00 | | 510.00 |
HL TOTAL REVENUE (I + III + V + VII) | 6 094.00 | 4 140.00 | | 6 094.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 10 138.00 | 9 749.00 | | 10 138.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -4 044.00 | -5 609.00 | | -4 044.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 6 094.00 | | 510.00 | 6 094.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 6 094.00 | | 510.00 | 6 094.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8A Miscellaneous Loans and Financial Debts | 7 575.00 | 7 575.00 | | 7 575.00 |
8B Suppliers and Related Accounts | 3 517.00 | 3 517.00 | | 3 517.00 |
8D Social Security and Other Social Organizations | 102.00 | 102.00 | | 102.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 1 368.00 | 1 368.00 | | 1 368.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 11 194.00 | 11 194.00 | | 11 194.00 |
