| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AB Establishment Expenses | 417.00 | 417.00 | | 417.00 |
BJ TOTAL (I) | 417.00 | 417.00 | | 417.00 |
BZ Other receivables | 11.00 | | 11.00 | 11.00 |
CF Cash and cash equivalents | 5 105.00 | | 5 105.00 | 5 105.00 |
CJ TOTAL (II) | 5 116.00 | | 5 116.00 | 5 116.00 |
CO Grand total (0 to V) | 5 533.00 | 417.00 | 5 116.00 | 5 533.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 100.00 | 100.00 | | 100.00 |
DH Retained earnings | -44.00 | | | -44.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -527.00 | -44.00 | | -527.00 |
DL TOTAL (I) | -470.00 | 56.00 | | -470.00 |
DV Miscellaneous Loans and Financial Debts (4) | 4 855.00 | 1 808.00 | | 4 855.00 |
DY Tax and social security liabilities | 732.00 | 88.00 | | 732.00 |
EC TOTAL (IV) | 5 587.00 | 1 896.00 | | 5 587.00 |
EE Grand total (I to V) | 5 116.00 | 1 952.00 | | 5 116.00 |
EG Accrued income and payables due within one year | 5 587.00 | 1 896.00 | | 5 587.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | | | 11 440.00 | |
FJ Net sales | | | 11 440.00 | |
FR Total operating income (I) | | | 11 440.00 | |
FW Other purchases and external expenses | | | 11 967.00 | |
GA Operating Expenses - Depreciation and Amortization | | | | |
GF Total Operating Expenses (II) | | | 11 967.00 | |
GG - OPERATING RESULT (I - II) | | | -527.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -527.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HD Total exceptional income (VII) | 6.00 | | | 6.00 |
HH Total exceptional expenses (VIII) | 6.00 | | | 6.00 |
HL TOTAL REVENUE (I + III + V + VII) | 11 440.00 | 5 930.00 | | 11 440.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 11 967.00 | 5 974.00 | | 11 967.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -527.00 | -44.00 | | -527.00 |
| |
| 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 | 417.00 | | | 417.00 |
CZ ACQUISITIONS: Establishment, Development, or Research Expenses | 417.00 | | | 417.00 |
I4 DECREASES Grand Total | | | 417.00 | |
IN DECREASES Start-up, development, or research expenses | | | 417.00 | |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 417.00 | | | 417.00 |
CY DEPRECIATION Start-up, development, or research expenses | 417.00 | | | 417.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8K Other liabilities (including liabilities related to repo transactions) | 4 855.00 | 4 855.00 | | 4 855.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 11.00 | 11.00 | | 11.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 5 587.00 | 5 587.00 | | 5 587.00 |
