| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 2 133.00 | 2 133.00 | | 2 133.00 |
BJ TOTAL (I) | 2 133.00 | 2 133.00 | | 2 133.00 |
BX Customers and related accounts | 5 980.00 | | 5 980.00 | 5 980.00 |
BZ Other receivables | 3 006.00 | | 3 006.00 | 3 006.00 |
CF Cash and cash equivalents | 654.00 | | 654.00 | 654.00 |
CH Prepaid expenses | 365.00 | | 365.00 | 365.00 |
CJ TOTAL (II) | 10 005.00 | | 10 005.00 | 10 005.00 |
CO Grand total (0 to V) | 12 138.00 | 2 133.00 | 10 005.00 | 12 138.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 15 000.00 | 15 000.00 | | 15 000.00 |
DD Legal reserve (1) | 500.00 | 500.00 | | 500.00 |
DH Retained earnings | -11 925.00 | -6 690.00 | | -11 925.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -5 103.00 | -5 235.00 | | -5 103.00 |
DL TOTAL (I) | -1 528.00 | 3 575.00 | | -1 528.00 |
DV Miscellaneous Loans and Financial Debts (4) | 9 568.00 | 4 039.00 | | 9 568.00 |
DX Trade payables and related accounts | 959.00 | 846.00 | | 959.00 |
DY Tax and social security liabilities | 1 006.00 | 1 006.00 | | 1 006.00 |
EC TOTAL (IV) | 11 533.00 | 5 891.00 | | 11 533.00 |
EE Grand total (I to V) | 10 005.00 | 9 466.00 | | 10 005.00 |
EG Accrued income and payables due within one year | 11 533.00 | 5 891.00 | | 11 533.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 4 895.00 | |
FX Taxes, duties, and similar payments | | | 103.00 | |
FZ Social Security Contributions | | | 105.00 | |
GF Total Operating Expenses (II) | | | 5 103.00 | |
GG - OPERATING RESULT (I - II) | | | -5 103.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -5 103.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A2 TOTAL ASSETS | 105.00 | 196.00 | | 105.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 5 103.00 | 5 235.00 | | 5 103.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -5 103.00 | -5 235.00 | | -5 103.00 |
| |
| 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 | 2 133.00 | | | 2 133.00 |
I4 DECREASES Grand Total | | | 2 133.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 2 133.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 2 133.00 | | | 2 133.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 2 133.00 | | | 2 133.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 2 133.00 | | | 2 133.00 |
| |
| 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 | 959.00 | 959.00 | | 959.00 |
UX Other trade receivables | 5 980.00 | | | 5 980.00 |
VB VAT | 3 006.00 | | | 3 006.00 |
VI Group and Associates | 9 568.00 | 9 568.00 | | 9 568.00 |
VQ Other Taxes, Duties, and Similar Debts | 26.00 | 26.00 | | 26.00 |
VS Prepaid expenses | 365.00 | | | 365.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 9 351.00 | 9 351.00 | | 9 351.00 |
VW VAT | 980.00 | 980.00 | | 980.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 11 533.00 | 11 533.00 | | 11 533.00 |
