| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AB Establishment Expenses | 594.00 | 256.00 | 338.00 | 594.00 |
BJ TOTAL (I) | 694.00 | 256.00 | 438.00 | 694.00 |
BZ Other receivables | 2 056.00 | | 2 056.00 | 2 056.00 |
CF Cash and cash equivalents | 290.00 | | 290.00 | 290.00 |
CJ TOTAL (II) | 2 345.00 | | 2 345.00 | 2 345.00 |
CO Grand total (0 to V) | 3 040.00 | 256.00 | 2 783.00 | 3 040.00 |
CU Other investments | 100.00 | | 100.00 | 100.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 5 000.00 | 5 000.00 | | 5 000.00 |
DH Retained earnings | -1 340.00 | | | -1 340.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -11 922.00 | -1 340.00 | | -11 922.00 |
DL TOTAL (I) | -8 263.00 | 3 660.00 | | -8 263.00 |
DV Miscellaneous Loans and Financial Debts (4) | 3 730.00 | 1 586.00 | | 3 730.00 |
DX Trade payables and related accounts | 7 316.00 | | | 7 316.00 |
EC TOTAL (IV) | 11 046.00 | 1 586.00 | | 11 046.00 |
EE Grand total (I to V) | 2 783.00 | 5 245.00 | | 2 783.00 |
EG Accrued income and payables due within one year | 11 046.00 | 1 586.00 | | 11 046.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 11 405.00 | |
FX Taxes, duties, and similar payments | | | 217.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 256.00 | |
GF Total Operating Expenses (II) | | | 11 879.00 | |
GG - OPERATING RESULT (I - II) | | | -11 878.00 | |
GR Interest and similar expenses | | | 44.00 | |
GU Total financial expenses (VI) | | | 44.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -44.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -11 922.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 11 923.00 | 1 340.00 | | 11 923.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -11 922.00 | -1 340.00 | | -11 922.00 |
| |
| 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 | 594.00 | | | 594.00 |
CZ ACQUISITIONS: Establishment, Development, or Research Expenses | 594.00 | | | 594.00 |
I3 DECREASES Total Financial Fixed Assets | | | 100.00 | |
I4 DECREASES Grand Total | | | 694.00 | |
IN DECREASES Start-up, development, or research expenses | | | 594.00 | |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | | 256.00 | | |
CY DEPRECIATION Start-up, development, or research expenses | | 256.00 | | |
| |
| 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 | 7 316.00 | 7 316.00 | | 7 316.00 |
8K Other liabilities (including liabilities related to repo transactions) | 3 730.00 | 3 730.00 | | 3 730.00 |
VP Miscellaneous | 2 056.00 | 2 056.00 | | 2 056.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 2 056.00 | 2 056.00 | | 2 056.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 11 046.00 | 11 046.00 | | 11 046.00 |
