| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 11 109.00 | 11 109.00 | | 11 109.00 |
BD Other fixed assets | 15.00 | | 15.00 | 15.00 |
BJ TOTAL (I) | 11 124.00 | 11 109.00 | 15.00 | 11 124.00 |
BZ Other receivables | 453.00 | | 453.00 | 453.00 |
CD Marketable securities | 3.00 | | 3.00 | 3.00 |
CF Cash and cash equivalents | 2 750.00 | | 2 750.00 | 2 750.00 |
CJ TOTAL (II) | 3 206.00 | | 3 206.00 | 3 206.00 |
CO Grand total (0 to V) | 14 330.00 | 11 109.00 | 3 221.00 | 14 330.00 |
| |
| 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 | -36 603.00 | -34 942.00 | | -36 603.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -1 341.00 | -1 661.00 | | -1 341.00 |
DL TOTAL (I) | -29 560.00 | -28 218.00 | | -29 560.00 |
DV Miscellaneous Loans and Financial Debts (4) | 29 421.00 | 29 421.00 | | 29 421.00 |
DX Trade payables and related accounts | 3 360.00 | 2 160.00 | | 3 360.00 |
EC TOTAL (IV) | 32 781.00 | 31 581.00 | | 32 781.00 |
EE Grand total (I to V) | 3 221.00 | 3 362.00 | | 3 221.00 |
EG Accrued income and payables due within one year | 32 781.00 | 31 581.00 | | 32 781.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 1 341.00 | |
GF Total Operating Expenses (II) | | | 1 341.00 | |
GG - OPERATING RESULT (I - II) | | | -1 341.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -1 341.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 1 341.00 | 1 661.00 | | 1 341.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -1 341.00 | -1 661.00 | | -1 341.00 |
| |
| 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 | 11 124.00 | | | 11 124.00 |
I3 DECREASES Total Financial Fixed Assets | | | 15.00 | |
I4 DECREASES Grand Total | | | 11 124.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 11 109.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 11 109.00 | | | 11 109.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 15.00 | | | 15.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 11 109.00 | | | 11 109.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 11 109.00 | | | 11 109.00 |
| |
| 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 | 3 360.00 | 3 360.00 | | 3 360.00 |
VB VAT | 453.00 | 453.00 | | 453.00 |
VI Group and Associates | 29 421.00 | 29 421.00 | | 29 421.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 453.00 | 453.00 | | 453.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 32 781.00 | 32 781.00 | | 32 781.00 |
