| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AB Establishment Expenses | 1 033.00 | 227.00 | 806.00 | 1 033.00 |
BJ TOTAL (I) | 1 033.00 | 227.00 | 806.00 | 1 033.00 |
BZ Other receivables | 8.00 | | 8.00 | 8.00 |
CF Cash and cash equivalents | 10 961.00 | | 10 961.00 | 10 961.00 |
CJ TOTAL (II) | 10 970.00 | | 10 970.00 | 10 970.00 |
CO Grand total (0 to V) | 12 003.00 | 227.00 | 11 776.00 | 12 003.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 000.00 | 1 000.00 | | 1 000.00 |
DH Retained earnings | -489.00 | | | -489.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -964.00 | -489.00 | | -964.00 |
DL TOTAL (I) | -453.00 | 511.00 | | -453.00 |
DV Miscellaneous Loans and Financial Debts (4) | 11 449.00 | 261.00 | | 11 449.00 |
DX Trade payables and related accounts | 780.00 | 1 128.00 | | 780.00 |
EC TOTAL (IV) | 12 229.00 | 1 389.00 | | 12 229.00 |
EE Grand total (I to V) | 11 776.00 | 1 901.00 | | 11 776.00 |
EG Accrued income and payables due within one year | 12 229.00 | 1 389.00 | | 12 229.00 |
EI Including equity loans | 11 449.00 | | | 11 449.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 878.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 86.00 | |
GF Total Operating Expenses (II) | | | 964.00 | |
GG - OPERATING RESULT (I - II) | | | -964.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -964.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 964.00 | 489.00 | | 964.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -964.00 | -489.00 | | -964.00 |
| |
| 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 | 1 033.00 | | | 1 033.00 |
CZ ACQUISITIONS: Establishment, Development, or Research Expenses | 1 033.00 | | | 1 033.00 |
I4 DECREASES Grand Total | | | 1 033.00 | |
IN DECREASES Start-up, development, or research expenses | | | 1 033.00 | |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 141.00 | 86.00 | | 141.00 |
CY DEPRECIATION Start-up, development, or research expenses | 141.00 | 86.00 | | 141.00 |
| |
| 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 | 780.00 | 780.00 | | 780.00 |
VI Group and Associates | 11 449.00 | 11 449.00 | | 11 449.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 8.00 | | | 8.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 8.00 | | 8.00 | 8.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 12 229.00 | 12 229.00 | | 12 229.00 |
