| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AB Establishment Expenses | 3 086.00 | 1 380.00 | 1 706.00 | 3 086.00 |
BJ TOTAL (I) | 12 086.00 | 1 380.00 | 10 706.00 | 12 086.00 |
CF Cash and cash equivalents | 12 503.00 | | 12 503.00 | 12 503.00 |
CJ TOTAL (II) | 12 503.00 | | 12 503.00 | 12 503.00 |
CO Grand total (0 to V) | 24 590.00 | 1 380.00 | 23 209.00 | 24 590.00 |
CU Other investments | 9 000.00 | | 9 000.00 | 9 000.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 9 000.00 | | | 9 000.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -2 943.00 | | | -2 943.00 |
DL TOTAL (I) | 6 057.00 | | | 6 057.00 |
DV Miscellaneous Loans and Financial Debts (4) | 15 592.00 | | | 15 592.00 |
DX Trade payables and related accounts | 1 560.00 | | | 1 560.00 |
EC TOTAL (IV) | 17 152.00 | | | 17 152.00 |
EE Grand total (I to V) | 23 209.00 | | | 23 209.00 |
EI Including equity loans | 15 592.00 | | | 15 592.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 1 566.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 1 380.00 | |
GF Total Operating Expenses (II) | | | 2 946.00 | |
GG - OPERATING RESULT (I - II) | | | -2 946.00 | |
GL Other interest and similar income | | | 3.00 | |
GP Total financial income (V) | | | 3.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 3.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -2 943.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 3.00 | | | 3.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 2 946.00 | | | 2 946.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -2 943.00 | | | -2 943.00 |
| |
| 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 | | | 12 086.00 | |
CZ ACQUISITIONS: Establishment, Development, or Research Expenses | | | 3 086.00 | |
I3 DECREASES Total Financial Fixed Assets | 9 000.00 | | | 9 000.00 |
I4 DECREASES Grand Total | 12 086.00 | | | 12 086.00 |
IN DECREASES Start-up, development, or research expenses | 3 086.00 | | | 3 086.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | | | 9 000.00 | |
NC DECREASES Transfers to advances and down payments | 8.00 | | | 8.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | | 1 380.00 | | |
CY DEPRECIATION Start-up, development, or research expenses | | 1 380.00 | | |
| |
| 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 | 1 560.00 | 1 560.00 | | 1 560.00 |
VI Group and Associates | 15 592.00 | 15 592.00 | | 15 592.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 17 152.00 | 17 152.00 | | 17 152.00 |
