| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AB Establishment Expenses | 3 588.00 | 3 588.00 | | 3 588.00 |
AF Concessions, Patents and Similar Rights | 3 574.00 | 3 574.00 | | 3 574.00 |
AT Other tangible assets | 4 793.00 | 4 793.00 | | 4 793.00 |
BH Other financial assets | 3 320.00 | | 3 320.00 | 3 320.00 |
BJ TOTAL (I) | 15 276.00 | 11 956.00 | 3 320.00 | 15 276.00 |
BZ Other receivables | 3 472.00 | | 3 472.00 | 3 472.00 |
CF Cash and cash equivalents | 14 219.00 | | 14 219.00 | 14 219.00 |
CH Prepaid expenses | 175.00 | | 175.00 | 175.00 |
CJ TOTAL (II) | 17 867.00 | | 17 867.00 | 17 867.00 |
CO Grand total (0 to V) | 33 142.00 | 11 956.00 | 21 187.00 | 33 142.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 53 000.00 | 2 260 000.00 | | 53 000.00 |
DH Retained earnings | -963.00 | -2 735 605.00 | | -963.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -105 222.00 | -102 358.00 | | -105 222.00 |
DL TOTAL (I) | -53 185.00 | -577 963.00 | | -53 185.00 |
DV Miscellaneous Loans and Financial Debts (4) | 30 000.00 | 400 000.00 | | 30 000.00 |
DX Trade payables and related accounts | 720.00 | 2 160.00 | | 720.00 |
DY Tax and social security liabilities | 43 652.00 | 197 968.00 | | 43 652.00 |
EC TOTAL (IV) | 74 372.00 | 600 128.00 | | 74 372.00 |
EE Grand total (I to V) | 21 187.00 | 22 164.00 | | 21 187.00 |
EG Accrued income and payables due within one year | 74 372.00 | 600 128.00 | | 74 372.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FQ Other income | | | 24.00 | |
FR Total operating income (I) | | | 24.00 | |
FW Other purchases and external expenses | | | 39 406.00 | |
FX Taxes, duties, and similar payments | | | 698.00 | |
FY Salaries and Wages | | | 45 600.00 | |
FZ Social Security Contributions | | | 19 532.00 | |
GE Other Expenses | | | 11.00 | |
GF Total Operating Expenses (II) | | | 105 246.00 | |
GG - OPERATING RESULT (I - II) | | | -105 222.00 | |
GO Net income from sales of marketable securities | | | | |
GP Total financial income (V) | | | | |
GV - FINANCIAL INCOME (V - VI) | | | | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -105 222.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 24.00 | 52.00 | | 24.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 105 246.00 | 102 410.00 | | 105 246.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -105 222.00 | -102 358.00 | | -105 222.00 |
| |
| 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 | 15 276.00 | | | 15 276.00 |
CZ ACQUISITIONS: Establishment, Development, or Research Expenses | 3 588.00 | | | 3 588.00 |
I3 DECREASES Total Financial Fixed Assets | | | 3 320.00 | |
I4 DECREASES Grand Total | | | 15 276.00 | |
IN DECREASES Start-up, development, or research expenses | | | 3 588.00 | |
IO DECREASES Total including other intangible assets | | | 3 574.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 4 793.00 | |
KD ACQUISITIONS Total including other intangible assets | 3 574.00 | | | 3 574.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 4 793.00 | | | 4 793.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 3 320.00 | | | 3 320.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 11 956.00 | | | 11 956.00 |
CY DEPRECIATION Start-up, development, or research expenses | 3 588.00 | | | 3 588.00 |
PE DEPRECIATION Total including other intangible assets | 3 574.00 | | | 3 574.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 4 793.00 | | | 4 793.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8C Staff and Related Accounts | 35 719.00 | 35 719.00 | | 35 719.00 |
8D Social Security and Other Social Organizations | 7 933.00 | 7 933.00 | | 7 933.00 |
UT Other financial assets | 3 320.00 | | | 3 320.00 |
VB VAT | 3 472.00 | | | 3 472.00 |
VG Loans with a maturity of up to one year at origin | 720.00 | 720.00 | | 720.00 |
VI Group and Associates | 30 000.00 | 30 000.00 | | 30 000.00 |
VS Prepaid expenses | 175.00 | | | 175.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 6 967.00 | 3 647.00 | 3 320.00 | 6 967.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 74 372.00 | 74 372.00 | | 74 372.00 |
