| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AV Fixed assets in progress | | | | |
BJ TOTAL (I) | | | | |
BZ Other receivables | 2 748.00 | | 2 748.00 | 2 748.00 |
CF Cash and cash equivalents | 5 536.00 | | 5 536.00 | 5 536.00 |
CJ TOTAL (II) | 8 284.00 | | 8 284.00 | 8 284.00 |
CO Grand total (0 to V) | 8 284.00 | | 8 284.00 | 8 284.00 |
| |
| 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 | -12 141.00 | -10 944.00 | | -12 141.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -5 498.00 | -1 197.00 | | -5 498.00 |
DL TOTAL (I) | -7 639.00 | -2 141.00 | | -7 639.00 |
DU Loans and Debts from Credit Institutions (3) | 15 083.00 | 15 013.00 | | 15 083.00 |
DX Trade payables and related accounts | 840.00 | 768.00 | | 840.00 |
EC TOTAL (IV) | 15 923.00 | 15 781.00 | | 15 923.00 |
EE Grand total (I to V) | 8 284.00 | 13 640.00 | | 8 284.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 2 196.00 | |
FX Taxes, duties, and similar payments | | | 113.00 | |
GE Other Expenses | | | | |
GF Total Operating Expenses (II) | | | 2 310.00 | |
GG - OPERATING RESULT (I - II) | | | -2 309.00 | |
GR Interest and similar expenses | | | 70.00 | |
GU Total financial expenses (VI) | | | 70.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -70.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -2 380.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HF Exceptional expenses on capital transactions | 3 119.00 | | | 3 119.00 |
HH Total exceptional expenses (VIII) | 3 119.00 | | | 3 119.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -3 119.00 | | | -3 119.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 5 499.00 | 1 197.00 | | 5 499.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -5 498.00 | -1 197.00 | | -5 498.00 |
| |
| 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 | 3 119.00 | | | 3 119.00 |
I4 DECREASES Grand Total | | 3 119.00 | | |
IY DECREASES Total Tangible Fixed Assets | | 3 119.00 | | |
KD ACQUISITIONS Total including other intangible assets | 3 119.00 | | | 3 119.00 |
| |
| 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 | 840.00 | 840.00 | | 840.00 |
VB VAT | 2 748.00 | | | 2 748.00 |
VG Loans with a maturity of up to one year at origin | 15 083.00 | 15 083.00 | | 15 083.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 2 748.00 | 2 748.00 | | 2 748.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 15 923.00 | 15 923.00 | | 15 923.00 |
