| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BZ Other receivables | 2 506.00 | | 2 506.00 | 2 506.00 |
CF Cash and cash equivalents | 1 890.00 | | 1 890.00 | 1 890.00 |
CJ TOTAL (II) | 4 396.00 | | 4 396.00 | 4 396.00 |
CO Grand total (0 to V) | 4 396.00 | | 4 396.00 | 4 396.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 5 000.00 | | | 5 000.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -21 371.00 | | | -21 371.00 |
DL TOTAL (I) | -16 371.00 | | | -16 371.00 |
DV Miscellaneous Loans and Financial Debts (4) | 15 566.00 | | | 15 566.00 |
DX Trade payables and related accounts | 2 421.00 | | | 2 421.00 |
DY Tax and social security liabilities | 2 780.00 | | | 2 780.00 |
EC TOTAL (IV) | 20 767.00 | | | 20 767.00 |
EE Grand total (I to V) | 4 396.00 | | | 4 396.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | | | 8 963.00 | |
FJ Net sales | | | 8 963.00 | |
FR Total operating income (I) | | | 8 963.00 | |
FW Other purchases and external expenses | | | 18 958.00 | |
FX Taxes, duties, and similar payments | | | 648.00 | |
FY Salaries and Wages | | | 6 000.00 | |
FZ Social Security Contributions | | | 4 623.00 | |
GE Other Expenses | | | 2.00 | |
GF Total Operating Expenses (II) | | | 30 231.00 | |
GG - OPERATING RESULT (I - II) | | | -21 268.00 | |
GR Interest and similar expenses | | | 103.00 | |
GU Total financial expenses (VI) | | | 103.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -103.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -21 371.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 8 963.00 | | | 8 963.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 30 334.00 | | | 30 334.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -21 371.00 | | | -21 371.00 |
| |
| 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 | 2 421.00 | 2 421.00 | | 2 421.00 |
8K Other liabilities (including liabilities related to repo transactions) | 15 566.00 | 15 566.00 | | 15 566.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 2 506.00 | 2 506.00 | | 2 506.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 20 767.00 | 20 767.00 | | 20 767.00 |
