| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 4 977.00 | 141.00 | 4 836.00 | 4 977.00 |
BH Other financial assets | 1 770.00 | | 1 770.00 | 1 770.00 |
BJ TOTAL (I) | 6 747.00 | 141.00 | 6 606.00 | 6 747.00 |
BX Customers and related accounts | 5 416.00 | | 5 416.00 | 5 416.00 |
CF Cash and cash equivalents | 2 283.00 | | 2 283.00 | 2 283.00 |
CJ TOTAL (II) | 7 699.00 | | 7 699.00 | 7 699.00 |
CO Grand total (0 to V) | 14 446.00 | 141.00 | 14 305.00 | 14 446.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 20 000.00 | | | 20 000.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -8 025.00 | | | -8 025.00 |
DL TOTAL (I) | 11 975.00 | | | 11 975.00 |
DX Trade payables and related accounts | 2 330.00 | | | 2 330.00 |
EC TOTAL (IV) | 2 330.00 | | | 2 330.00 |
EE Grand total (I to V) | 14 305.00 | | | 14 305.00 |
EG Accrued income and payables due within one year | 2 330.00 | | | 2 330.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 5 416.00 | | 5 416.00 | 5 416.00 |
FJ Net sales | 5 416.00 | | 5 416.00 | 5 416.00 |
FR Total operating income (I) | | | 5 416.00 | |
FW Other purchases and external expenses | | | 13 300.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 141.00 | |
GF Total Operating Expenses (II) | | | 13 441.00 | |
GG - OPERATING RESULT (I - II) | | | -8 025.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -8 025.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 5 416.00 | | | 5 416.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 13 441.00 | | | 13 441.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -8 025.00 | | | -8 025.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | | 141.00 | | |
QU DEPRECIATION Total Tangible Fixed Assets | | 141.00 | | |
| |
| 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 | 2 330.00 | 2 330.00 | | 2 330.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 7 186.00 | 5 416.00 | 1 770.00 | 7 186.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 2 330.00 | 2 330.00 | | 2 330.00 |
