| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AB Establishment Expenses | 2 520.00 | 24.00 | 2 496.00 | 2 520.00 |
BJ TOTAL (I) | 4 170.00 | 24.00 | 4 146.00 | 4 170.00 |
CF Cash and cash equivalents | 299 963.00 | | 299 963.00 | 299 963.00 |
CJ TOTAL (II) | 299 963.00 | | 299 963.00 | 299 963.00 |
CO Grand total (0 to V) | 304 133.00 | 24.00 | 304 109.00 | 304 133.00 |
CU Other investments | 1 650.00 | | 1 650.00 | 1 650.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 300 000.00 | | | 300 000.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -4 515.00 | | | -4 515.00 |
DK Regulated provisions | 14.00 | | | 14.00 |
DL TOTAL (I) | 295 499.00 | | | 295 499.00 |
DX Trade payables and related accounts | 8 610.00 | | | 8 610.00 |
EC TOTAL (IV) | 8 610.00 | | | 8 610.00 |
EE Grand total (I to V) | 304 109.00 | | | 304 109.00 |
EG Accrued income and payables due within one year | 8 610.00 | | | 8 610.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 4 440.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 24.00 | |
GF Total Operating Expenses (II) | | | 4 464.00 | |
GG - OPERATING RESULT (I - II) | | | -4 464.00 | |
GR Interest and similar expenses | | | 37.00 | |
GU Total financial expenses (VI) | | | 37.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -37.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -4 501.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HG Exceptional depreciation and provisions | 14.00 | | | 14.00 |
HH Total exceptional expenses (VIII) | 14.00 | | | 14.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -14.00 | | | -14.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 4 515.00 | | | 4 515.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -4 515.00 | | | -4 515.00 |
| |
| 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 | | | 4 170.00 | |
CZ ACQUISITIONS: Establishment, Development, or Research Expenses | | | 2 520.00 | |
I3 DECREASES Total Financial Fixed Assets | | | 1 650.00 | |
I4 DECREASES Grand Total | | | 4 170.00 | |
IN DECREASES Start-up, development, or research expenses | | | 2 520.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | | | 1 650.00 | |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | | 24.00 | | |
CY DEPRECIATION Start-up, development, or research expenses | | 24.00 | | |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3X Extraordinary depreciation | | | | |
3Z Total regulated provisions | | 14.00 | | |
7C Grand total | | 14.00 | | |
UJ - Exceptional | | 14.00 | | |
| |
| 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 | 8 610.00 | 8 610.00 | | 8 610.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 8 610.00 | 8 610.00 | | 8 610.00 |
