| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AB Establishment Expenses | 2 550.00 | 750.00 | 1 800.00 | 2 550.00 |
BJ TOTAL (I) | 870 550.00 | 750.00 | 869 800.00 | 870 550.00 |
BV Advances and down payments on orders | 700.00 | | 700.00 | 700.00 |
BZ Other receivables | 860.00 | | 860.00 | 860.00 |
CF Cash and cash equivalents | 5 371.00 | | 5 371.00 | 5 371.00 |
CJ TOTAL (II) | 6 931.00 | | 6 931.00 | 6 931.00 |
CO Grand total (0 to V) | 877 481.00 | 750.00 | 876 731.00 | 877 481.00 |
CU Other investments | 868 000.00 | | 868 000.00 | 868 000.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 870 000.00 | | | 870 000.00 |
DB Share, merger, contribution premiums, etc. | 8 000.00 | | | 8 000.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -7 820.00 | | | -7 820.00 |
DL TOTAL (I) | 870 180.00 | | | 870 180.00 |
DX Trade payables and related accounts | 5 608.00 | | | 5 608.00 |
DY Tax and social security liabilities | 943.00 | | | 943.00 |
EC TOTAL (IV) | 6 551.00 | | | 6 551.00 |
EE Grand total (I to V) | 876 731.00 | | | 876 731.00 |
EG Accrued income and payables due within one year | 6 551.00 | | | 6 551.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 6 996.00 | |
FX Taxes, duties, and similar payments | | | 83.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 750.00 | |
GF Total Operating Expenses (II) | | | 7 829.00 | |
GG - OPERATING RESULT (I - II) | | | -7 829.00 | |
GL Other interest and similar income | | | 8.00 | |
GP Total financial income (V) | | | 8.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 8.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -7 820.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 8.00 | | | 8.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 7 829.00 | | | 7 829.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -7 820.00 | | | -7 820.00 |
| |
| 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 | | | 870 550.00 | |
CZ ACQUISITIONS: Establishment, Development, or Research Expenses | | | 2 550.00 | |
I3 DECREASES Total Financial Fixed Assets | | | 868 000.00 | |
I4 DECREASES Grand Total | | | 870 550.00 | |
IN DECREASES Start-up, development, or research expenses | | | 2 550.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | | | 868 000.00 | |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | | 750.00 | | |
CY DEPRECIATION Start-up, development, or research expenses | | 750.00 | | |
| |
| 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 | 5 608.00 | 5 608.00 | | 5 608.00 |
VQ Other Taxes, Duties, and Similar Debts | 83.00 | 83.00 | | 83.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 860.00 | 860.00 | | 860.00 |
VW VAT | 860.00 | 860.00 | | 860.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 6 551.00 | 6 551.00 | | 6 551.00 |
