| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AB Establishment Expenses | 1 363.00 | 87.00 | 1 276.00 | 1 363.00 |
BJ TOTAL (I) | 1 363.00 | 87.00 | 1 276.00 | 1 363.00 |
CF Cash and cash equivalents | 24 822.00 | | 24 822.00 | 24 822.00 |
CJ TOTAL (II) | 24 822.00 | | 24 822.00 | 24 822.00 |
CO Grand total (0 to V) | 26 185.00 | 87.00 | 26 098.00 | 26 185.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 10 000.00 | | | 10 000.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -15 320.00 | | | -15 320.00 |
DL TOTAL (I) | -5 320.00 | | | -5 320.00 |
DV Miscellaneous Loans and Financial Debts (4) | 31 419.00 | | | 31 419.00 |
EC TOTAL (IV) | 31 419.00 | | | 31 419.00 |
EE Grand total (I to V) | 26 098.00 | | | 26 098.00 |
EG Accrued income and payables due within one year | 31 419.00 | | | 31 419.00 |
| |
| 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 | | | 7 016.00 | |
FZ Social Security Contributions | | | 1 799.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 87.00 | |
GF Total Operating Expenses (II) | | | 8 902.00 | |
GG - OPERATING RESULT (I - II) | | | -8 901.00 | |
GR Interest and similar expenses | | | 6 419.00 | |
GU Total financial expenses (VI) | | | 6 419.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -6 419.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -15 320.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A2 TOTAL ASSETS | 1 799.00 | | | 1 799.00 |
HL TOTAL REVENUE (I + III + V + VII) | 1.00 | | | 1.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 15 321.00 | | | 15 321.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -15 320.00 | | | -15 320.00 |
| |
| 5 - Fixed assets increase - decrease | Gross value at beginning of year - Item by item | Revaluation - Disposals | Acquisition - Gross value at year-end | |
I4 DECREASES Grand Total | | | 1 363.00 | |
IN DECREASES Start-up, development, or research expenses | | | 1 363.00 | |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | | 87.00 | | |
CY DEPRECIATION Start-up, development, or research expenses | | 87.00 | | |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8K Other liabilities (including liabilities related to repo transactions) | 31 419.00 | 31 419.00 | | 31 419.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 31 419.00 | 31 419.00 | | 31 419.00 |
