| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 932.00 | 932.00 | | 932.00 |
BJ TOTAL (I) | 932.00 | 932.00 | | 932.00 |
BZ Other receivables | 3 033.00 | | 3 033.00 | 3 033.00 |
CF Cash and cash equivalents | 65 956.00 | | 65 956.00 | 65 956.00 |
CJ TOTAL (II) | 68 989.00 | | 68 989.00 | 68 989.00 |
CO Grand total (0 to V) | 69 921.00 | 932.00 | 68 989.00 | 69 921.00 |
| |
| 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 | 100.00 | | 100.00 |
DH Retained earnings | 75 136.00 | 102 196.00 | | 75 136.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -19 711.00 | -27 060.00 | | -19 711.00 |
DL TOTAL (I) | 56 525.00 | 76 236.00 | | 56 525.00 |
DV Miscellaneous Loans and Financial Debts (4) | 8 436.00 | 21.00 | | 8 436.00 |
DX Trade payables and related accounts | 4 028.00 | 4 024.00 | | 4 028.00 |
EC TOTAL (IV) | 12 464.00 | 4 045.00 | | 12 464.00 |
EE Grand total (I to V) | 68 989.00 | 80 282.00 | | 68 989.00 |
EG Accrued income and payables due within one year | 12 464.00 | 4 045.00 | | 12 464.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 4 273.00 | |
FX Taxes, duties, and similar payments | | | 75.00 | |
FY Salaries and Wages | | | 17 658.00 | |
GF Total Operating Expenses (II) | | | 22 006.00 | |
GG - OPERATING RESULT (I - II) | | | -22 006.00 | |
GL Other interest and similar income | | | 2 295.00 | |
GP Total financial income (V) | | | 2 295.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 2 295.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -19 711.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HH Total exceptional expenses (VIII) | | 10.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | | -10.00 | | |
HL TOTAL REVENUE (I + III + V + VII) | 2 295.00 | 5 429.00 | | 2 295.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 22 006.00 | 32 490.00 | | 22 006.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -19 711.00 | -27 060.00 | | -19 711.00 |
| |
| 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 | 932.00 | | | 932.00 |
I4 DECREASES Grand Total | | | 932.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 932.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 932.00 | | | 932.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 932.00 | | | 932.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 932.00 | | | 932.00 |
| |
| 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 | 4 028.00 | 4 028.00 | | 4 028.00 |
VB VAT | 3 033.00 | | | 3 033.00 |
VI Group and Associates | 8 436.00 | 8 436.00 | | 8 436.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 3 033.00 | 3 033.00 | | 3 033.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 12 464.00 | 12 464.00 | | 12 464.00 |
