| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AB Establishment Expenses | 692.00 | 692.00 | | 692.00 |
BD Other fixed assets | 7 400.00 | | 7 400.00 | 7 400.00 |
BJ TOTAL (I) | 8 092.00 | 692.00 | 7 400.00 | 8 092.00 |
BX Customers and related accounts | 36.00 | | 36.00 | 36.00 |
BZ Other receivables | 1 029.00 | | 1 029.00 | 1 029.00 |
CF Cash and cash equivalents | 4 715.00 | | 4 715.00 | 4 715.00 |
CJ TOTAL (II) | 5 780.00 | | 5 780.00 | 5 780.00 |
CO Grand total (0 to V) | 13 872.00 | 692.00 | 13 180.00 | 13 872.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 10 000.00 | 10 000.00 | | 10 000.00 |
DH Retained earnings | -4 612.00 | -2 184.00 | | -4 612.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -1 660.00 | -2 428.00 | | -1 660.00 |
DL TOTAL (I) | 3 728.00 | 5 388.00 | | 3 728.00 |
DV Miscellaneous Loans and Financial Debts (4) | 8 088.00 | 7 622.00 | | 8 088.00 |
DX Trade payables and related accounts | 1 200.00 | 3 009.00 | | 1 200.00 |
DY Tax and social security liabilities | 113.00 | | | 113.00 |
EC TOTAL (IV) | 9 452.00 | 10 668.00 | | 9 452.00 |
EE Grand total (I to V) | 13 180.00 | 16 056.00 | | 13 180.00 |
EG Accrued income and payables due within one year | 9 452.00 | 10 668.00 | | 9 452.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | 1 428.00 | | 1 428.00 | 1 428.00 |
FJ Net sales | 1 428.00 | | 1 428.00 | 1 428.00 |
FR Total operating income (I) | | | 1 428.00 | |
FS Purchases of goods (including customs duties) | | | 1 428.00 | |
FW Other purchases and external expenses | | | 1 236.00 | |
FX Taxes, duties, and similar payments | | | 352.00 | |
GF Total Operating Expenses (II) | | | 3 016.00 | |
GG - OPERATING RESULT (I - II) | | | -1 588.00 | |
GR Interest and similar expenses | | | 165.00 | |
GU Total financial expenses (VI) | | | 165.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -165.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -1 753.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 93.00 | | | 93.00 |
HD Total exceptional income (VII) | 93.00 | | | 93.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 93.00 | | | 93.00 |
HL TOTAL REVENUE (I + III + V + VII) | 1 521.00 | | | 1 521.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 3 181.00 | 2 428.00 | | 3 181.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -1 660.00 | -2 428.00 | | -1 660.00 |
| |
| 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 | 8 092.00 | | | 8 092.00 |
CZ ACQUISITIONS: Establishment, Development, or Research Expenses | 692.00 | | | 692.00 |
I3 DECREASES Total Financial Fixed Assets | | | 7 400.00 | |
I4 DECREASES Grand Total | | | 8 092.00 | |
IN DECREASES Start-up, development, or research expenses | | | 692.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 7 400.00 | | | 7 400.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 692.00 | | | 692.00 |
CY DEPRECIATION Start-up, development, or research expenses | 692.00 | | | 692.00 |
| |
| 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 | 1 200.00 | 1 200.00 | | 1 200.00 |
UX Other trade receivables | 36.00 | | | 36.00 |
VB VAT | 1 029.00 | | | 1 029.00 |
VG Loans with a maturity of up to one year at origin | 51.00 | 51.00 | | 51.00 |
VI Group and Associates | 8 088.00 | 8 088.00 | | 8 088.00 |
VQ Other Taxes, Duties, and Similar Debts | 107.00 | 107.00 | | 107.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 1 065.00 | 1 065.00 | | 1 065.00 |
VW VAT | 6.00 | 6.00 | | 6.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 9 452.00 | 9 452.00 | | 9 452.00 |
