| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 26 631.00 | 26 631.00 | | 26 631.00 |
BJ TOTAL (I) | 26 631.00 | 26 631.00 | | 26 631.00 |
BX Customers and related accounts | | | | |
BZ Other receivables | 25 434.00 | | 25 434.00 | 25 434.00 |
CF Cash and cash equivalents | 14 229.00 | | 14 229.00 | 14 229.00 |
CJ TOTAL (II) | 39 663.00 | | 39 663.00 | 39 663.00 |
CO Grand total (0 to V) | 66 294.00 | 26 631.00 | 39 663.00 | 66 294.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 50 000.00 | 50 000.00 | | 50 000.00 |
DD Legal reserve (1) | 5 000.00 | 5 000.00 | | 5 000.00 |
DH Retained earnings | -47 031.00 | -18 388.00 | | -47 031.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -34 778.00 | -28 643.00 | | -34 778.00 |
DL TOTAL (I) | -26 810.00 | 7 969.00 | | -26 810.00 |
DV Miscellaneous Loans and Financial Debts (4) | 30 472.00 | 287.00 | | 30 472.00 |
DX Trade payables and related accounts | 36 001.00 | 38 618.00 | | 36 001.00 |
DY Tax and social security liabilities | | 6 249.00 | | |
EC TOTAL (IV) | 66 473.00 | 45 154.00 | | 66 473.00 |
EE Grand total (I to V) | 39 663.00 | 53 122.00 | | 39 663.00 |
EG Accrued income and payables due within one year | 66 473.00 | 45 154.00 | | 66 473.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FD Production sold - goods | | | | |
FG Production sold - services | 16 186.00 | | 16 186.00 | 16 186.00 |
FJ Net sales | 16 186.00 | | 16 186.00 | 16 186.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | | |
FQ Other income | | | 6.00 | |
FR Total operating income (I) | | | 16 186.00 | |
FW Other purchases and external expenses | | | 64 405.00 | |
FX Taxes, duties, and similar payments | | | 1 371.00 | |
GE Other Expenses | | | 1.00 | |
GF Total Operating Expenses (II) | | | 65 777.00 | |
GG - OPERATING RESULT (I - II) | | | -49 591.00 | |
GR Interest and similar expenses | | | 187.00 | |
GU Total financial expenses (VI) | | | 187.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -187.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -49 778.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | | 454.00 | | |
HK Income tax | -15 000.00 | -30 000.00 | | -15 000.00 |
HL TOTAL REVENUE (I + III + V + VII) | 16 186.00 | 60 749.00 | | 16 186.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 50 964.00 | 89 392.00 | | 50 964.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -34 778.00 | -28 643.00 | | -34 778.00 |
| |
| 5 - Fixed assets increase - decrease | Gross value at beginning of year - Item by item | Revaluation - Disposals | Acquisition - Gross value at year-end | |
LN ACQUISITIONS Total Tangible Fixed Assets | 26 631.00 | | | 26 631.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 25 434.00 | | | 25 434.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 26 631.00 | | | 26 631.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 26 631.00 | | | 26 631.00 |
| |
| 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 | 36 001.00 | 36 001.00 | | 36 001.00 |
VB VAT | 10 434.00 | 10 434.00 | | 10 434.00 |
VI Group and Associates | 30 472.00 | 30 472.00 | | 30 472.00 |
VM Income taxes | 15 000.00 | 15 000.00 | | 15 000.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 25 434.00 | 25 434.00 | | 25 434.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 66 473.00 | 66 473.00 | | 66 473.00 |
