| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 29 500.00 | 951.00 | 28 549.00 | 29 500.00 |
BJ TOTAL (I) | 29 500.00 | 951.00 | 28 549.00 | 29 500.00 |
BZ Other receivables | 1 290.00 | | 1 290.00 | 1 290.00 |
CF Cash and cash equivalents | 14 735.00 | | 14 735.00 | 14 735.00 |
CH Prepaid expenses | 773.00 | | 773.00 | 773.00 |
CJ TOTAL (II) | 16 798.00 | | 16 798.00 | 16 798.00 |
CO Grand total (0 to V) | 46 298.00 | 951.00 | 45 347.00 | 46 298.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 15 000.00 | | | 15 000.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -7 846.00 | | | -7 846.00 |
DL TOTAL (I) | 7 154.00 | | | 7 154.00 |
DX Trade payables and related accounts | 939.00 | | | 939.00 |
EA Other liabilities | 37 254.00 | | | 37 254.00 |
EC TOTAL (IV) | 38 193.00 | | | 38 193.00 |
EE Grand total (I to V) | 45 347.00 | | | 45 347.00 |
EG Accrued income and payables due within one year | 38 193.00 | | | 38 193.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 5 588.00 | |
FX Taxes, duties, and similar payments | | | 1 307.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 951.00 | |
GF Total Operating Expenses (II) | | | 7 846.00 | |
GG - OPERATING RESULT (I - II) | | | -7 846.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -7 846.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 7 846.00 | | | 7 846.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -7 846.00 | | | -7 846.00 |
| |
| 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 | | | 29 500.00 | |
I4 DECREASES Grand Total | | | 29 500.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 29 500.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | | | 29 500.00 | |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | | 951.00 | | |
QU DEPRECIATION Total Tangible Fixed Assets | | 951.00 | | |
| |
| 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 | 939.00 | 939.00 | | 939.00 |
8K Other liabilities (including liabilities related to repo transactions) | 37 254.00 | 37 254.00 | | 37 254.00 |
VB VAT | 1 290.00 | | | 1 290.00 |
VS Prepaid expenses | 773.00 | | | 773.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 2 063.00 | 2 063.00 | | 2 063.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 38 193.00 | 38 193.00 | | 38 193.00 |
