| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 1 112.00 | 498.00 | 614.00 | 1 112.00 |
BJ TOTAL (I) | 1 234.00 | 498.00 | 736.00 | 1 234.00 |
CF Cash and cash equivalents | 4 594.00 | | 4 594.00 | 4 594.00 |
CJ TOTAL (II) | 4 594.00 | | 4 594.00 | 4 594.00 |
CO Grand total (0 to V) | 5 828.00 | 498.00 | 5 330.00 | 5 828.00 |
CU Other investments | 122.00 | | 122.00 | 122.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 000.00 | 1 000.00 | | 1 000.00 |
DD Legal reserve (1) | 100.00 | 100.00 | | 100.00 |
DH Retained earnings | 2 078.00 | 3 482.00 | | 2 078.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -779.00 | -1 403.00 | | -779.00 |
DL TOTAL (I) | 2 399.00 | 3 178.00 | | 2 399.00 |
DV Miscellaneous Loans and Financial Debts (4) | 2 503.00 | 2 062.00 | | 2 503.00 |
DX Trade payables and related accounts | 388.00 | 128.00 | | 388.00 |
DY Tax and social security liabilities | 40.00 | 39.00 | | 40.00 |
EC TOTAL (IV) | 2 930.00 | 2 229.00 | | 2 930.00 |
EE Grand total (I to V) | 5 330.00 | 5 407.00 | | 5 330.00 |
EI Including equity loans | 2 503.00 | | | 2 503.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 1 820.00 | | 1 820.00 | 1 820.00 |
FJ Net sales | 1 820.00 | | 1 820.00 | 1 820.00 |
FR Total operating income (I) | | | 1 820.00 | |
FW Other purchases and external expenses | | | 2 070.00 | |
FX Taxes, duties, and similar payments | | | 158.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 371.00 | |
GF Total Operating Expenses (II) | | | 2 599.00 | |
GG - OPERATING RESULT (I - II) | | | -779.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -779.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 1 820.00 | 605.00 | | 1 820.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 2 599.00 | 2 008.00 | | 2 599.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -779.00 | -1 403.00 | | -779.00 |
| |
| 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 | 1 234.00 | | | 1 234.00 |
I3 DECREASES Total Financial Fixed Assets | | | 122.00 | |
I4 DECREASES Grand Total | | | 1 234.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 1 112.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 1 112.00 | | | 1 112.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 122.00 | | | 122.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 127.00 | 371.00 | | 127.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 127.00 | 371.00 | | 127.00 |
| |
| 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 | 388.00 | 388.00 | | 388.00 |
VI Group and Associates | 2 503.00 | 2 503.00 | | 2 503.00 |
VQ Other Taxes, Duties, and Similar Debts | 40.00 | 40.00 | | 40.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 2 930.00 | 2 930.00 | | 2 930.00 |
