| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 784.00 | 784.00 | | 784.00 |
BJ TOTAL (I) | 784.00 | 784.00 | | 784.00 |
BX Customers and related accounts | | | | |
BZ Other receivables | 11.00 | | 11.00 | 11.00 |
CF Cash and cash equivalents | 4 737.00 | | 4 737.00 | 4 737.00 |
CJ TOTAL (II) | 4 748.00 | | 4 748.00 | 4 748.00 |
CO Grand total (0 to V) | 5 532.00 | 784.00 | 4 748.00 | 5 532.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 2 000.00 | 7 622.00 | | 2 000.00 |
DD Legal reserve (1) | 762.00 | 762.00 | | 762.00 |
DH Retained earnings | -203.00 | 239.00 | | -203.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -826.00 | -442.00 | | -826.00 |
DL TOTAL (I) | 1 734.00 | 8 182.00 | | 1 734.00 |
DV Miscellaneous Loans and Financial Debts (4) | 2 922.00 | | | 2 922.00 |
DX Trade payables and related accounts | 46.00 | 46.00 | | 46.00 |
DY Tax and social security liabilities | 45.00 | 241.00 | | 45.00 |
EC TOTAL (IV) | 3 014.00 | 288.00 | | 3 014.00 |
EE Grand total (I to V) | 4 748.00 | 8 470.00 | | 4 748.00 |
EG Accrued income and payables due within one year | 3 014.00 | 288.00 | | 3 014.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | | | | |
FJ Net sales | | | | |
FM Inventory production | | | | |
FR Total operating income (I) | | | | |
FW Other purchases and external expenses | | | 200.00 | |
FX Taxes, duties, and similar payments | | | 443.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 145.00 | |
GF Total Operating Expenses (II) | | | 788.00 | |
GG - OPERATING RESULT (I - II) | | | -788.00 | |
GL Other interest and similar income | | | | |
GP Total financial income (V) | | | | |
GV - FINANCIAL INCOME (V - VI) | | | | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -788.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | 38.00 | | | 38.00 |
HH Total exceptional expenses (VIII) | 38.00 | | | 38.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -38.00 | | | -38.00 |
HL TOTAL REVENUE (I + III + V + VII) | | 424.00 | | |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 826.00 | 865.00 | | 826.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -826.00 | -442.00 | | -826.00 |
| |
| 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 | 1 278.00 | | | 1 278.00 |
I4 DECREASES Grand Total | | 494.00 | 784.00 | |
IY DECREASES Total Tangible Fixed Assets | | 494.00 | 784.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 1 278.00 | | | 1 278.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 1 134.00 | 145.00 | 494.00 | 1 134.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 1 134.00 | 145.00 | 494.00 | 1 134.00 |
| |
| 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 | 46.00 | 46.00 | | 46.00 |
VB VAT | 11.00 | | | 11.00 |
VI Group and Associates | 2 922.00 | 2 922.00 | | 2 922.00 |
VQ Other Taxes, Duties, and Similar Debts | 45.00 | 45.00 | | 45.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 11.00 | 11.00 | | 11.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 3 014.00 | 3 014.00 | | 3 014.00 |
