| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AB Establishment Expenses | 817.00 | 408.00 | 408.00 | 817.00 |
BJ TOTAL (I) | 817.00 | 408.00 | 408.00 | 817.00 |
BZ Other receivables | 1 662.00 | | 1 662.00 | 1 662.00 |
CB Subscribed and called capital, not paid | | | | |
CF Cash and cash equivalents | 5 754.00 | | 5 754.00 | 5 754.00 |
CJ TOTAL (II) | 7 416.00 | | 7 416.00 | 7 416.00 |
CO Grand total (0 to V) | 8 233.00 | 408.00 | 7 824.00 | 8 233.00 |
| |
| 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 | -5 000.00 | | | -5 000.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -2 749.00 | -5 000.00 | | -2 749.00 |
DL TOTAL (I) | 2 251.00 | 5 000.00 | | 2 251.00 |
DV Miscellaneous Loans and Financial Debts (4) | 881.00 | 496.00 | | 881.00 |
DX Trade payables and related accounts | 4 500.00 | 6 000.00 | | 4 500.00 |
DY Tax and social security liabilities | 192.00 | | | 192.00 |
EC TOTAL (IV) | 5 573.00 | 6 496.00 | | 5 573.00 |
EE Grand total (I to V) | 7 824.00 | 11 496.00 | | 7 824.00 |
EG Accrued income and payables due within one year | 5 573.00 | 6 496.00 | | 5 573.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 2 341.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 403.00 | |
GF Total Operating Expenses (II) | | | 2 749.00 | |
GG - OPERATING RESULT (I - II) | | | -2 749.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -2 749.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 2 749.00 | 5 000.00 | | 2 749.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -2 749.00 | -5 000.00 | | -2 749.00 |
| |
| 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 | 496.00 | | | 496.00 |
CZ ACQUISITIONS: Establishment, Development, or Research Expenses | 496.00 | | | 496.00 |
I4 DECREASES Grand Total | | | 817.00 | |
IO DECREASES Total including other intangible assets | | | 817.00 | |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | | 408.00 | | |
CY DEPRECIATION Start-up, development, or research expenses | | 408.00 | | |
| |
| 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 | 4 500.00 | 4 500.00 | | 4 500.00 |
8K Other liabilities (including liabilities related to repo transactions) | 881.00 | 881.00 | | 881.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 1 662.00 | 1 662.00 | | 1 662.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 5 573.00 | 5 573.00 | | 5 573.00 |
