| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 11 100.00 | 3 700.00 | 7 400.00 | 11 100.00 |
BJ TOTAL (I) | 11 100.00 | 3 700.00 | 7 400.00 | 11 100.00 |
BZ Other receivables | 347.00 | | 347.00 | 347.00 |
CJ TOTAL (II) | 347.00 | | 347.00 | 347.00 |
CO Grand total (0 to V) | 11 447.00 | 3 700.00 | 7 747.00 | 11 447.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 150.00 | | | 150.00 |
DH Retained earnings | -40.00 | | | -40.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -165.00 | | | -165.00 |
DL TOTAL (I) | -55.00 | | | -55.00 |
DU Loans and Debts from Credit Institutions (3) | 1 388.00 | | | 1 388.00 |
DV Miscellaneous Loans and Financial Debts (4) | 6 414.00 | | | 6 414.00 |
EC TOTAL (IV) | 7 802.00 | | | 7 802.00 |
EE Grand total (I to V) | 7 747.00 | | | 7 747.00 |
EG Accrued income and payables due within one year | 6 414.00 | | | 6 414.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 1 388.00 | | | 1 388.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 9 274.00 | | 9 274.00 | 9 274.00 |
FJ Net sales | 9 274.00 | | 9 274.00 | 9 274.00 |
FR Total operating income (I) | | | 9 274.00 | |
FW Other purchases and external expenses | | | 7 589.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 1 850.00 | |
GF Total Operating Expenses (II) | | | 9 439.00 | |
GG - OPERATING RESULT (I - II) | | | -165.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -165.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 9 274.00 | | | 9 274.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 9 439.00 | | | 9 439.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -165.00 | | | -165.00 |
| |
| 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 | 11 100.00 | | | 11 100.00 |
I4 DECREASES Grand Total | | | 11 100.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 11 100.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 11 100.00 | | | 11 100.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 1 850.00 | 1 850.00 | | 1 850.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 1 850.00 | 1 850.00 | | 1 850.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
VB VAT | 347.00 | 347.00 | | 347.00 |
VH Loans with a maturity of more than one year at origin | 1 388.00 | | 1 388.00 | 1 388.00 |
VI Group and Associates | 6 414.00 | 6 414.00 | | 6 414.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 347.00 | 347.00 | | 347.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 7 802.00 | 6 414.00 | 1 388.00 | 7 802.00 |
| |
| 11 - Earnings appropriation & miscellaneous information | Amount for year N | Amount for year N-1 | Amount 1 to 5 years | Amount more than 5 years |
XQ Rental, rental and co-ownership charges | 7 589.00 | | | 7 589.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 7 589.00 | | | 7 589.00 |
