| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AV Fixed assets in progress | 3 774.00 | | 3 774.00 | 3 774.00 |
BJ TOTAL (I) | 3 774.00 | | 3 774.00 | 3 774.00 |
BZ Other receivables | 114.00 | | 114.00 | 114.00 |
CF Cash and cash equivalents | 449.00 | | 449.00 | 449.00 |
CJ TOTAL (II) | 564.00 | | 564.00 | 564.00 |
CO Grand total (0 to V) | 4 338.00 | | 4 338.00 | 4 338.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 10 000.00 | 10 000.00 | | 10 000.00 |
DH Retained earnings | -8 512.00 | -1 457.00 | | -8 512.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -5 460.00 | -7 055.00 | | -5 460.00 |
DL TOTAL (I) | -3 971.00 | 1 488.00 | | -3 971.00 |
DX Trade payables and related accounts | 332.00 | | | 332.00 |
DY Tax and social security liabilities | 193.00 | 193.00 | | 193.00 |
EA Other liabilities | 7 784.00 | 1 159.00 | | 7 784.00 |
EC TOTAL (IV) | 8 309.00 | 1 352.00 | | 8 309.00 |
EE Grand total (I to V) | 4 338.00 | 2 840.00 | | 4 338.00 |
| |
| 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) | | | | |
FW Other purchases and external expenses | | | 5 164.00 | |
FX Taxes, duties, and similar payments | | | 210.00 | |
GE Other Expenses | | | 1.00 | |
GF Total Operating Expenses (II) | | | 5 375.00 | |
GG - OPERATING RESULT (I - II) | | | -5 374.00 | |
GR Interest and similar expenses | | | 86.00 | |
GU Total financial expenses (VI) | | | 86.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -86.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -5 460.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 1.00 | 1.00 | | 1.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 5 460.00 | 7 055.00 | | 5 460.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -5 460.00 | -7 055.00 | | -5 460.00 |
| |
| 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 | 2 264.00 | | 1 510.00 | 2 264.00 |
I4 DECREASES Grand Total | | | 3 774.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 3 774.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 2 264.00 | | 1 510.00 | 2 264.00 |
| |
| 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 | 332.00 | 332.00 | | 332.00 |
8K Other liabilities (including liabilities related to repo transactions) | 1 000.00 | 1 000.00 | | 1 000.00 |
VB VAT | 114.00 | | | 114.00 |
VI Group and Associates | 6 784.00 | 6 784.00 | | 6 784.00 |
VQ Other Taxes, Duties, and Similar Debts | 193.00 | 193.00 | | 193.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 114.00 | 114.00 | | 114.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 8 309.00 | 8 309.00 | | 8 309.00 |
