| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 16 276.00 | 14 976.00 | 1 300.00 | 16 276.00 |
BJ TOTAL (I) | 16 276.00 | 14 976.00 | 1 300.00 | 16 276.00 |
BZ Other receivables | 1 151.00 | | 1 151.00 | 1 151.00 |
CF Cash and cash equivalents | 8 162.00 | | 8 162.00 | 8 162.00 |
CJ TOTAL (II) | 9 313.00 | | 9 313.00 | 9 313.00 |
CO Grand total (0 to V) | 25 588.00 | 14 976.00 | 10 613.00 | 25 588.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 5 000.00 | 5 000.00 | | 5 000.00 |
DD Legal reserve (1) | 500.00 | 500.00 | | 500.00 |
DH Retained earnings | 7 024.00 | 20 999.00 | | 7 024.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -12 965.00 | -13 975.00 | | -12 965.00 |
DL TOTAL (I) | -441.00 | 12 524.00 | | -441.00 |
DV Miscellaneous Loans and Financial Debts (4) | 8 467.00 | 7 767.00 | | 8 467.00 |
DX Trade payables and related accounts | 2 586.00 | 1 380.00 | | 2 586.00 |
EC TOTAL (IV) | 11 053.00 | 9 147.00 | | 11 053.00 |
EE Grand total (I to V) | 10 613.00 | 21 671.00 | | 10 613.00 |
EG Accrued income and payables due within one year | 11 053.00 | 9 147.00 | | 11 053.00 |
| |
| 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 | | | | |
FR Total operating income (I) | | | | |
FW Other purchases and external expenses | | | 12 411.00 | |
FX Taxes, duties, and similar payments | | | | |
GA Operating Expenses - Depreciation and Amortization | | | 553.00 | |
GE Other Expenses | | | 1.00 | |
GF Total Operating Expenses (II) | | | 12 965.00 | |
GG - OPERATING RESULT (I - II) | | | -12 965.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -12 965.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | | 550.00 | | |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 12 965.00 | 14 525.00 | | 12 965.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -12 965.00 | -13 975.00 | | -12 965.00 |
| |
| 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 | 16 276.00 | | | 16 276.00 |
I4 DECREASES Grand Total | | | 16 276.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 16 276.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 16 276.00 | | | 16 276.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 14 423.00 | 553.00 | | 14 423.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 14 423.00 | 553.00 | | 14 423.00 |
| |
| 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 | 2 586.00 | 2 586.00 | | 2 586.00 |
VB VAT | 1 151.00 | 1 151.00 | | 1 151.00 |
VI Group and Associates | 8 467.00 | 8 467.00 | | 8 467.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 1 151.00 | 1 151.00 | | 1 151.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 11 053.00 | 11 053.00 | | 11 053.00 |
