| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AJ Other Intangible Assets | 20 349.00 | | 20 349.00 | 20 349.00 |
BJ TOTAL (I) | 20 349.00 | | 20 349.00 | 20 349.00 |
BZ Other receivables | 5 599.00 | | 5 599.00 | 5 599.00 |
CF Cash and cash equivalents | 72 432.00 | | 72 432.00 | 72 432.00 |
CJ TOTAL (II) | 78 031.00 | | 78 031.00 | 78 031.00 |
CO Grand total (0 to V) | 98 380.00 | | 98 380.00 | 98 380.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 100 000.00 | | | 100 000.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -8 929.00 | | | -8 929.00 |
DL TOTAL (I) | 91 071.00 | | | 91 071.00 |
DU Loans and Debts from Credit Institutions (3) | 271.00 | | | 271.00 |
DX Trade payables and related accounts | 6 500.00 | | | 6 500.00 |
EA Other liabilities | 539.00 | | | 539.00 |
EC TOTAL (IV) | 7 310.00 | | | 7 310.00 |
EE Grand total (I to V) | 98 380.00 | | | 98 380.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FQ Other income | | | 1.00 | |
FR Total operating income (I) | | | 1.00 | |
FW Other purchases and external expenses | | | 8 922.00 | |
GF Total Operating Expenses (II) | | | 8 923.00 | |
GG - OPERATING RESULT (I - II) | | | -8 922.00 | |
GR Interest and similar expenses | | | 7.00 | |
GU Total financial expenses (VI) | | | 7.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -7.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -8 929.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 1.00 | | | 1.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 8 930.00 | | | 8 930.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -8 929.00 | | | -8 929.00 |
| |
| 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 | | | 20 349.00 | |
I4 DECREASES Grand Total | | | 20 349.00 | |
IO DECREASES Total including other intangible assets | | | 20 349.00 | |
KD ACQUISITIONS Total including other intangible assets | | | 20 349.00 | |
| |
| 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 | 6 500.00 | 6 500.00 | | 6 500.00 |
VB VAT | 5 599.00 | | | 5 599.00 |
VG Loans with a maturity of up to one year at origin | 271.00 | 271.00 | | 271.00 |
VI Group and Associates | 539.00 | 539.00 | | 539.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 5 599.00 | 5 599.00 | | 5 599.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 7 310.00 | 7 310.00 | | 7 310.00 |
