| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BH Other financial assets | 304.00 | | 304.00 | 304.00 |
BJ TOTAL (I) | 304.00 | | 304.00 | 304.00 |
BZ Other receivables | 62.00 | | 62.00 | 62.00 |
CF Cash and cash equivalents | 10 057.00 | | 10 057.00 | 10 057.00 |
CJ TOTAL (II) | 10 119.00 | | 10 119.00 | 10 119.00 |
CO Grand total (0 to V) | 10 423.00 | | 10 423.00 | 10 423.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 10 000.00 | 10 000.00 | | 10 000.00 |
DD Legal reserve (1) | 1 000.00 | 1 000.00 | | 1 000.00 |
DH Retained earnings | -4 890.00 | -2 433.00 | | -4 890.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 651.00 | -2 456.00 | | 651.00 |
DL TOTAL (I) | 6 761.00 | 6 110.00 | | 6 761.00 |
DV Miscellaneous Loans and Financial Debts (4) | 3 289.00 | 4 430.00 | | 3 289.00 |
DX Trade payables and related accounts | 180.00 | 180.00 | | 180.00 |
DY Tax and social security liabilities | 193.00 | 193.00 | | 193.00 |
EC TOTAL (IV) | 3 662.00 | 4 803.00 | | 3 662.00 |
EE Grand total (I to V) | 10 423.00 | 10 913.00 | | 10 423.00 |
EI Including equity loans | 3 289.00 | | | 3 289.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 1 667.00 | | 1 667.00 | 1 667.00 |
FJ Net sales | 1 667.00 | | 1 667.00 | 1 667.00 |
FQ Other income | | | 1.00 | |
FR Total operating income (I) | | | 1 667.00 | |
FU Purchases of raw materials and other supplies | | | | |
FW Other purchases and external expenses | | | 798.00 | |
FX Taxes, duties, and similar payments | | | 218.00 | |
GE Other Expenses | | | | |
GF Total Operating Expenses (II) | | | 1 016.00 | |
GG - OPERATING RESULT (I - II) | | | 651.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 651.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 1 667.00 | 6 667.00 | | 1 667.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 1 016.00 | 9 123.00 | | 1 016.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 651.00 | -2 456.00 | | 651.00 |
| |
| 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 | 304.00 | | | 304.00 |
I3 DECREASES Total Financial Fixed Assets | | | 304.00 | |
I4 DECREASES Grand Total | | | 304.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 304.00 | | | 304.00 |
| |
| 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 | 180.00 | 180.00 | | 180.00 |
UT Other financial assets | 304.00 | | | 304.00 |
VB VAT | 62.00 | | | 62.00 |
VI Group and Associates | 3 289.00 | 3 289.00 | | 3 289.00 |
VQ Other Taxes, Duties, and Similar Debts | 193.00 | 193.00 | | 193.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 367.00 | 62.00 | 304.00 | 367.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 3 662.00 | 3 662.00 | | 3 662.00 |
