| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 2 115.00 | 899.00 | 1 216.00 | 2 115.00 |
BJ TOTAL (I) | 2 115.00 | 899.00 | 1 216.00 | 2 115.00 |
BX Customers and related accounts | 7 968.00 | | 7 968.00 | 7 968.00 |
BZ Other receivables | 5 201.00 | | 5 201.00 | 5 201.00 |
CF Cash and cash equivalents | 1 737.00 | | 1 737.00 | 1 737.00 |
CJ TOTAL (II) | 14 906.00 | | 14 906.00 | 14 906.00 |
CO Grand total (0 to V) | 17 020.00 | 899.00 | 16 122.00 | 17 020.00 |
| |
| 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) | -6 237.00 | | | -6 237.00 |
DL TOTAL (I) | -1 237.00 | | | -1 237.00 |
DV Miscellaneous Loans and Financial Debts (4) | 14 826.00 | | | 14 826.00 |
DX Trade payables and related accounts | 960.00 | | | 960.00 |
DY Tax and social security liabilities | 1 573.00 | | | 1 573.00 |
EC TOTAL (IV) | 17 359.00 | | | 17 359.00 |
EE Grand total (I to V) | 16 122.00 | | | 16 122.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 10 800.00 | | 10 800.00 | 10 800.00 |
FJ Net sales | 10 800.00 | | 10 800.00 | 10 800.00 |
FR Total operating income (I) | | | 10 794.00 | |
FW Other purchases and external expenses | | | 14 553.00 | |
FX Taxes, duties, and similar payments | | | 611.00 | |
FZ Social Security Contributions | | | 735.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 899.00 | |
GE Other Expenses | | | 234.00 | |
GF Total Operating Expenses (II) | | | 17 031.00 | |
GG - OPERATING RESULT (I - II) | | | -6 237.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -6 237.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 10 794.00 | | | 10 794.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 17 031.00 | | | 17 031.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -6 237.00 | | | -6 237.00 |
| |
| 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 | | | 2 115.00 | |
I4 DECREASES Grand Total | | | 2 115.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 2 115.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | | | 2 115.00 | |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | | 367.00 | -532.00 | |
QU DEPRECIATION Total Tangible Fixed Assets | | 367.00 | -532.00 | |
| |
| 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 | 960.00 | 960.00 | | 960.00 |
8D Social Security and Other Social Organizations | 245.00 | 245.00 | | 245.00 |
UX Other trade receivables | 7 968.00 | | | 7 968.00 |
VB VAT | 201.00 | | | 201.00 |
VC Group and associates | 5 000.00 | | | 5 000.00 |
VI Group and Associates | 14 826.00 | 14 826.00 | | 14 826.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 13 169.00 | 13 169.00 | | 13 169.00 |
VW VAT | 1 328.00 | 1 328.00 | | 1 328.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 17 359.00 | 17 359.00 | | 17 359.00 |
