| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 833.00 | 65.00 | 768.00 | 833.00 |
BJ TOTAL (I) | 2 623.00 | 65.00 | 2 558.00 | 2 623.00 |
BZ Other receivables | 1 087.00 | | 1 087.00 | 1 087.00 |
CB Subscribed and called capital, not paid | 500.00 | | 500.00 | 500.00 |
CF Cash and cash equivalents | 1 241.00 | | 1 241.00 | 1 241.00 |
CH Prepaid expenses | 141.00 | | 141.00 | 141.00 |
CJ TOTAL (II) | 2 968.00 | | 2 968.00 | 2 968.00 |
CO Grand total (0 to V) | 5 591.00 | 65.00 | 5 526.00 | 5 591.00 |
CU Other investments | 1 790.00 | | 1 790.00 | 1 790.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 000.00 | | | 1 000.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -2 964.00 | | | -2 964.00 |
DL TOTAL (I) | -1 964.00 | | | -1 964.00 |
DV Miscellaneous Loans and Financial Debts (4) | 1 283.00 | | | 1 283.00 |
DX Trade payables and related accounts | 2 120.00 | | | 2 120.00 |
DY Tax and social security liabilities | 3 097.00 | | | 3 097.00 |
DZ Fixed asset liabilities and related accounts | 990.00 | | | 990.00 |
EC TOTAL (IV) | 7 490.00 | | | 7 490.00 |
EE Grand total (I to V) | 5 526.00 | | | 5 526.00 |
EG Accrued income and payables due within one year | 7 490.00 | | | 7 490.00 |
EI Including equity loans | 1 283.00 | | | 1 283.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 15 483.00 | | 15 483.00 | 15 483.00 |
FJ Net sales | 15 483.00 | | 15 483.00 | 15 483.00 |
FR Total operating income (I) | | | 15 484.00 | |
FW Other purchases and external expenses | | | 18 357.00 | |
FX Taxes, duties, and similar payments | | | 25.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 65.00 | |
GE Other Expenses | | | 1.00 | |
GF Total Operating Expenses (II) | | | 18 448.00 | |
GG - OPERATING RESULT (I - II) | | | -2 964.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -2 964.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 15 484.00 | | | 15 484.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 18 448.00 | | | 18 448.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -2 964.00 | | | -2 964.00 |
| |
| 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 | | | 2 623.00 | |
I3 DECREASES Total Financial Fixed Assets | | | 1 790.00 | |
I4 DECREASES Grand Total | | | 2 623.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 833.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | | | 833.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | | | 1 790.00 | |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | | 65.00 | | |
QU DEPRECIATION Total Tangible Fixed Assets | | 65.00 | | |
| |
| 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 | 2 120.00 | 2 120.00 | | 2 120.00 |
8J Fixed Asset Liabilities and Related Accounts | 990.00 | 990.00 | | 990.00 |
VB VAT | 1 087.00 | 1 087.00 | | 1 087.00 |
VC Group and associates | 500.00 | 500.00 | | 500.00 |
VI Group and Associates | 1 283.00 | 1 283.00 | | 1 283.00 |
VS Prepaid expenses | 141.00 | 141.00 | | 141.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 1 728.00 | 1 728.00 | | 1 728.00 |
VW VAT | 3 097.00 | 3 097.00 | | 3 097.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 7 490.00 | 7 490.00 | | 7 490.00 |
