| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AB Establishment Expenses | 800.00 | 227.00 | 573.00 | 800.00 |
AR Technical installations, industrial equipment and tools | 21 300.00 | | 21 300.00 | 21 300.00 |
AT Other tangible assets | 2 126.00 | 339.00 | 1 787.00 | 2 126.00 |
BJ TOTAL (I) | 24 226.00 | 565.00 | 23 661.00 | 24 226.00 |
BZ Other receivables | 5 681.00 | | 5 681.00 | 5 681.00 |
CF Cash and cash equivalents | 18 482.00 | | 18 482.00 | 18 482.00 |
CJ TOTAL (II) | 24 163.00 | | 24 163.00 | 24 163.00 |
CO Grand total (0 to V) | 48 389.00 | 565.00 | 47 824.00 | 48 389.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 50 000.00 | | | 50 000.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -32 894.00 | | | -32 894.00 |
DL TOTAL (I) | 17 106.00 | | | 17 106.00 |
DX Trade payables and related accounts | 30 718.00 | | | 30 718.00 |
EC TOTAL (IV) | 30 718.00 | | | 30 718.00 |
EE Grand total (I to V) | 47 824.00 | | | 47 824.00 |
EG Accrued income and payables due within one year | 30 718.00 | | | 30 718.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FQ Other income | | | 1.00 | |
FR Total operating income (I) | | | 1.00 | |
FW Other purchases and external expenses | | | 31 856.00 | |
FX Taxes, duties, and similar payments | | | 473.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 565.00 | |
GF Total Operating Expenses (II) | | | 32 895.00 | |
GG - OPERATING RESULT (I - II) | | | -32 894.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -32 894.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 1.00 | | | 1.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 32 895.00 | | | 32 895.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -32 894.00 | | | -32 894.00 |
| |
| 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 | | | 24 226.00 | |
CZ ACQUISITIONS: Establishment, Development, or Research Expenses | | | 800.00 | |
I4 DECREASES Grand Total | | | 24 226.00 | |
IN DECREASES Start-up, development, or research expenses | | | 800.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 23 426.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | | | 23 426.00 | |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | | 565.00 | | |
CY DEPRECIATION Start-up, development, or research expenses | | 227.00 | | |
QU DEPRECIATION Total Tangible Fixed Assets | | 339.00 | | |
