| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AV Fixed assets in progress | 19 050.00 | | 19 050.00 | 19 050.00 |
BJ TOTAL (I) | 19 050.00 | | 19 050.00 | 19 050.00 |
BZ Other receivables | 4 935.00 | | 4 935.00 | 4 935.00 |
CF Cash and cash equivalents | 469.00 | | 469.00 | 469.00 |
CJ TOTAL (II) | 5 404.00 | | 5 404.00 | 5 404.00 |
CO Grand total (0 to V) | 24 454.00 | | 24 454.00 | 24 454.00 |
| |
| 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 |
DH Retained earnings | -3 422.00 | | | -3 422.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -5 122.00 | -3 422.00 | | -5 122.00 |
DL TOTAL (I) | -7 544.00 | -2 422.00 | | -7 544.00 |
DU Loans and Debts from Credit Institutions (3) | 30.00 | 30.00 | | 30.00 |
DV Miscellaneous Loans and Financial Debts (4) | 7 439.00 | 759.00 | | 7 439.00 |
DX Trade payables and related accounts | 24 455.00 | 3 057.00 | | 24 455.00 |
DY Tax and social security liabilities | 75.00 | | | 75.00 |
EC TOTAL (IV) | 31 998.00 | 3 847.00 | | 31 998.00 |
EE Grand total (I to V) | 24 454.00 | 1 425.00 | | 24 454.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 4 943.00 | |
FX Taxes, duties, and similar payments | | | 75.00 | |
GE Other Expenses | | | 35.00 | |
GF Total Operating Expenses (II) | | | 5 053.00 | |
GG - OPERATING RESULT (I - II) | | | -5 053.00 | |
GQ Financial allocations to depreciation and provisions | | | 69.00 | |
GU Total financial expenses (VI) | | | 69.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -69.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -5 122.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 5 122.00 | 3 422.00 | | 5 122.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -5 122.00 | -3 422.00 | | -5 122.00 |
| |
| 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 | | | 19 050.00 | |
I4 DECREASES Grand Total | | | 19 050.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 19 050.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | | | 19 050.00 | |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8A Miscellaneous Loans and Financial Debts | 7 439.00 | 69.00 | | 7 439.00 |
8B Suppliers and Related Accounts | 24 455.00 | 24 455.00 | | 24 455.00 |
VG Loans with a maturity of up to one year at origin | 30.00 | 30.00 | | 30.00 |
VN Other taxes, similar payments | 3 237.00 | | | 3 237.00 |
VQ Other Taxes, Duties, and Similar Debts | 75.00 | 75.00 | | 75.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 1 698.00 | | | 1 698.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 4 935.00 | 4 935.00 | | 4 935.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 31 998.00 | 24 628.00 | | 31 998.00 |
