| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AV Fixed assets in progress | 9 147.00 | | 9 147.00 | 9 147.00 |
BJ TOTAL (I) | 9 147.00 | | 9 147.00 | 9 147.00 |
BZ Other receivables | 3 627.00 | | 3 627.00 | 3 627.00 |
CF Cash and cash equivalents | 3 065.00 | | 3 065.00 | 3 065.00 |
CJ TOTAL (II) | 6 692.00 | | 6 692.00 | 6 692.00 |
CO Grand total (0 to V) | 15 840.00 | | 15 840.00 | 15 840.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 20 000.00 | 20 000.00 | | 20 000.00 |
DF Regulated reserves (1) | 5 546.00 | 5 546.00 | | 5 546.00 |
DH Retained earnings | -13 567.00 | -8 743.00 | | -13 567.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -8 577.00 | -4 825.00 | | -8 577.00 |
DL TOTAL (I) | 3 402.00 | 11 979.00 | | 3 402.00 |
DV Miscellaneous Loans and Financial Debts (4) | 10 240.00 | 240.00 | | 10 240.00 |
DX Trade payables and related accounts | 2 198.00 | 2 217.00 | | 2 198.00 |
EC TOTAL (IV) | 12 438.00 | 2 457.00 | | 12 438.00 |
EE Grand total (I to V) | 15 840.00 | 14 435.00 | | 15 840.00 |
EG Accrued income and payables due within one year | 12 438.00 | 2 457.00 | | 12 438.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 8 451.00 | |
FX Taxes, duties, and similar payments | | | 125.00 | |
GE Other Expenses | | | | |
GF Total Operating Expenses (II) | | | 8 577.00 | |
GG - OPERATING RESULT (I - II) | | | -8 577.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -8 577.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 8 577.00 | 4 825.00 | | 8 577.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -8 577.00 | -4 825.00 | | -8 577.00 |
| |
| 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 | 9 147.00 | | | 9 147.00 |
I4 DECREASES Grand Total | | | 9 147.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 9 147.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 9 147.00 | | | 9 147.00 |
| |
| 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 | 10 240.00 | 10 240.00 | | 10 240.00 |
8B Suppliers and Related Accounts | 2 198.00 | 2 198.00 | | 2 198.00 |
VP Miscellaneous | 3 627.00 | | | 3 627.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 3 627.00 | 3 627.00 | | 3 627.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 12 438.00 | 12 438.00 | | 12 438.00 |
