| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 1.00 | | 1.00 | 1.00 |
BX Customers and related accounts | 11 396.00 | | 11 396.00 | 11 396.00 |
BZ Other receivables | 3 292.00 | | 3 292.00 | 3 292.00 |
CF Cash and cash equivalents | 5 024.00 | | 5 024.00 | 5 024.00 |
CJ TOTAL (II) | 19 713.00 | | 19 713.00 | 19 713.00 |
CO Grand total (0 to V) | 19 714.00 | | 19 714.00 | 19 714.00 |
CU Other investments | 1.00 | | 1.00 | 1.00 |
| |
| 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 | 55.00 | | 100.00 |
DH Retained earnings | 3 154.00 | 1 049.00 | | 3 154.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -534.00 | 2 150.00 | | -534.00 |
DL TOTAL (I) | 3 719.00 | 4 254.00 | | 3 719.00 |
DV Miscellaneous Loans and Financial Debts (4) | 2 162.00 | 362.00 | | 2 162.00 |
DX Trade payables and related accounts | 5 699.00 | 5 382.00 | | 5 699.00 |
DY Tax and social security liabilities | 7 599.00 | 17 499.00 | | 7 599.00 |
EA Other liabilities | 534.00 | | | 534.00 |
EC TOTAL (IV) | 15 995.00 | 23 242.00 | | 15 995.00 |
EE Grand total (I to V) | 19 714.00 | 27 496.00 | | 19 714.00 |
EG Accrued income and payables due within one year | 15 995.00 | 23 242.00 | | 15 995.00 |
EI Including equity loans | 2 162.00 | | | 2 162.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 2 233.00 | | 2 233.00 | 2 233.00 |
FJ Net sales | 2 233.00 | | 2 233.00 | 2 233.00 |
FQ Other income | | | | |
FR Total operating income (I) | | | 2 233.00 | |
FW Other purchases and external expenses | | | 2 233.00 | |
GF Total Operating Expenses (II) | | | 2 233.00 | |
GG - OPERATING RESULT (I - II) | | | | |
GH Attributed profit or transferred loss (III) | | | | |
GI Supported loss or transferred profit (IV) | | | 534.00 | |
GR Interest and similar expenses | | | | |
GU Total financial expenses (VI) | | | | |
GV - FINANCIAL INCOME (V - VI) | | | | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -534.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | | 380.00 | | |
HL TOTAL REVENUE (I + III + V + VII) | 2 233.00 | 24 913.00 | | 2 233.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 2 767.00 | 22 763.00 | | 2 767.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -534.00 | 2 150.00 | | -534.00 |
| |
| 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 | 1.00 | | | 1.00 |
I3 DECREASES Total Financial Fixed Assets | | | 1.00 | |
I4 DECREASES Grand Total | | | 1.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 1.00 | | | 1.00 |
| |
| 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 | 5 699.00 | 5 699.00 | | 5 699.00 |
8K Other liabilities (including liabilities related to repo transactions) | 534.00 | 534.00 | | 534.00 |
UX Other trade receivables | 11 396.00 | 11 396.00 | | 11 396.00 |
VB VAT | 1 319.00 | 1 319.00 | | 1 319.00 |
VC Group and associates | 1 973.00 | 1 973.00 | | 1 973.00 |
VI Group and Associates | 2 162.00 | 2 162.00 | | 2 162.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 14 688.00 | 14 688.00 | | 14 688.00 |
VW VAT | 7 599.00 | 7 599.00 | | 7 599.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 15 995.00 | 15 995.00 | | 15 995.00 |
