| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AV Fixed assets in progress | 9 201.00 | | 9 201.00 | 9 201.00 |
BJ TOTAL (I) | 9 201.00 | | 9 201.00 | 9 201.00 |
BZ Other receivables | 1 282.00 | | 1 282.00 | 1 282.00 |
CF Cash and cash equivalents | 4 006.00 | | 4 006.00 | 4 006.00 |
CJ TOTAL (II) | 5 288.00 | | 5 288.00 | 5 288.00 |
CO Grand total (0 to V) | 14 488.00 | | 14 488.00 | 14 488.00 |
| |
| 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 | -20 144.00 | -10 012.00 | | -20 144.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 4 676.00 | -10 131.00 | | 4 676.00 |
DL TOTAL (I) | -14 467.00 | -19 144.00 | | -14 467.00 |
DU Loans and Debts from Credit Institutions (3) | 30.00 | 30.00 | | 30.00 |
DV Miscellaneous Loans and Financial Debts (4) | 25 159.00 | 19 685.00 | | 25 159.00 |
DX Trade payables and related accounts | 3 430.00 | 3 726.00 | | 3 430.00 |
DY Tax and social security liabilities | 336.00 | 336.00 | | 336.00 |
EC TOTAL (IV) | 28 956.00 | 23 777.00 | | 28 956.00 |
EE Grand total (I to V) | 14 488.00 | 4 634.00 | | 14 488.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 9 201.00 | |
FQ Other income | | | 821.00 | |
FR Total operating income (I) | | | 10 021.00 | |
FW Other purchases and external expenses | | | 4 748.00 | |
FX Taxes, duties, and similar payments | | | 128.00 | |
GB Operating Expenses - Provisions | | | | |
GE Other Expenses | | | 1.00 | |
GF Total Operating Expenses (II) | | | 4 877.00 | |
GG - OPERATING RESULT (I - II) | | | 5 144.00 | |
GR Interest and similar expenses | | | 468.00 | |
GU Total financial expenses (VI) | | | 468.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -468.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 4 676.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 10 021.00 | 1.00 | | 10 021.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 5 345.00 | 10 132.00 | | 5 345.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 4 676.00 | -10 131.00 | | 4 676.00 |
| |
| 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 | 9 201.00 | | | 9 201.00 |
IY DECREASES Total Tangible Fixed Assets | | | 9 201.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 9 201.00 | | | 9 201.00 |
| |
| 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 | 25 159.00 | 241.00 | | 25 159.00 |
8B Suppliers and Related Accounts | 3 430.00 | 3 430.00 | | 3 430.00 |
8K Other liabilities (including liabilities related to repo transactions) | 336.00 | 336.00 | | 336.00 |
VG Loans with a maturity of up to one year at origin | 30.00 | 30.00 | | 30.00 |
VP Miscellaneous | 1 282.00 | | | 1 282.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 1 282.00 | 1 282.00 | | 1 282.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 28 956.00 | 4 037.00 | | 28 956.00 |
