| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BD Other fixed assets | 2 624.00 | | 2 624.00 | 2 624.00 |
BH Other financial assets | 1 312.00 | | 1 312.00 | 1 312.00 |
BJ TOTAL (I) | 3 936.00 | | 3 936.00 | 3 936.00 |
BX Customers and related accounts | 2 956.00 | | 2 956.00 | 2 956.00 |
BZ Other receivables | 1 744.00 | | 1 744.00 | 1 744.00 |
CF Cash and cash equivalents | 91 998.00 | | 91 998.00 | 91 998.00 |
CJ TOTAL (II) | 96 698.00 | | 96 698.00 | 96 698.00 |
CO Grand total (0 to V) | 100 634.00 | | 100 634.00 | 100 634.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 100 000.00 | | | 100 000.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -1 256.00 | | | -1 256.00 |
DL TOTAL (I) | 98 744.00 | | | 98 744.00 |
DX Trade payables and related accounts | 1 398.00 | | | 1 398.00 |
DY Tax and social security liabilities | 493.00 | | | 493.00 |
EC TOTAL (IV) | 1 891.00 | | | 1 891.00 |
EE Grand total (I to V) | 100 634.00 | | | 100 634.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 2 463.00 | | 2 463.00 | 2 463.00 |
FJ Net sales | 2 463.00 | | 2 463.00 | 2 463.00 |
FR Total operating income (I) | | | 2 463.00 | |
FW Other purchases and external expenses | | | 3 840.00 | |
GF Total Operating Expenses (II) | | | 3 840.00 | |
GG - OPERATING RESULT (I - II) | | | -1 377.00 | |
GL Other interest and similar income | | | 121.00 | |
GP Total financial income (V) | | | 121.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 121.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -1 256.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 2 584.00 | | | 2 584.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 3 840.00 | | | 3 840.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -1 256.00 | | | -1 256.00 |
| |
| 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 | 1 398.00 | 1 398.00 | | 1 398.00 |
UT Other financial assets | 1 312.00 | | 1 312.00 | 1 312.00 |
UX Other trade receivables | 2 956.00 | 2 956.00 | | 2 956.00 |
VB VAT | 706.00 | 706.00 | | 706.00 |
VC Group and associates | 121.00 | 121.00 | | 121.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 918.00 | 918.00 | | 918.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 6 012.00 | 4 700.00 | 1 312.00 | 6 012.00 |
VW VAT | 493.00 | 493.00 | | 493.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 1 891.00 | 1 891.00 | | 1 891.00 |
