| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AB Establishment Expenses | 868.00 | 219.00 | 649.00 | 868.00 |
BJ TOTAL (I) | 1 867.00 | 219.00 | 1 648.00 | 1 867.00 |
BZ Other receivables | 88.00 | | 88.00 | 88.00 |
CF Cash and cash equivalents | 157.00 | | 157.00 | 157.00 |
CJ TOTAL (II) | 245.00 | | 245.00 | 245.00 |
CO Grand total (0 to V) | 2 111.00 | 219.00 | 1 892.00 | 2 111.00 |
CU Other investments | 999.00 | | 999.00 | 999.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 4 000.00 | 4 000.00 | | 4 000.00 |
DH Retained earnings | -1 643.00 | | | -1 643.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -2 393.00 | -1 643.00 | | -2 393.00 |
DL TOTAL (I) | -36.00 | 2 357.00 | | -36.00 |
DV Miscellaneous Loans and Financial Debts (4) | 41.00 | 41.00 | | 41.00 |
DX Trade payables and related accounts | 888.00 | 1 488.00 | | 888.00 |
DY Tax and social security liabilities | | 37.00 | | |
EA Other liabilities | 1 000.00 | 1 000.00 | | 1 000.00 |
EC TOTAL (IV) | 1 929.00 | 2 566.00 | | 1 929.00 |
EE Grand total (I to V) | 1 892.00 | 4 923.00 | | 1 892.00 |
EG Accrued income and payables due within one year | 1 929.00 | 2 566.00 | | 1 929.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FN Capitalized production | | | | |
FR Total operating income (I) | | | | |
FW Other purchases and external expenses | | | 1 738.00 | |
FX Taxes, duties, and similar payments | | | 481.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 174.00 | |
GF Total Operating Expenses (II) | | | 2 393.00 | |
GG - OPERATING RESULT (I - II) | | | -2 393.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -2 393.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | | 868.00 | | |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 2 393.00 | 2 511.00 | | 2 393.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -2 393.00 | -1 643.00 | | -2 393.00 |
| |
| 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 | 1 867.00 | | | 1 867.00 |
CZ ACQUISITIONS: Establishment, Development, or Research Expenses | 868.00 | | | 868.00 |
I3 DECREASES Total Financial Fixed Assets | | | 999.00 | |
I4 DECREASES Grand Total | | | 1 867.00 | |
IN DECREASES Start-up, development, or research expenses | | | 868.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 999.00 | | | 999.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 45.00 | 174.00 | | 45.00 |
CY DEPRECIATION Start-up, development, or research expenses | 45.00 | 174.00 | | 45.00 |
| |
| 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 | 888.00 | 888.00 | | 888.00 |
8K Other liabilities (including liabilities related to repo transactions) | 1 000.00 | 1 000.00 | | 1 000.00 |
VB VAT | 88.00 | 88.00 | | 88.00 |
VI Group and Associates | 41.00 | 41.00 | | 41.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 88.00 | 88.00 | | 88.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 1 929.00 | 1 929.00 | | 1 929.00 |
