| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AB Establishment Expenses | | | -1.00 | |
AR Technical installations, industrial equipment and tools | | | 265.00 | |
AT Other tangible assets | | | 2 673.00 | |
BJ TOTAL (I) | | | 2 938.00 | |
BZ Other receivables | | | 3 527.00 | |
CF Cash and cash equivalents | | | 4 580.00 | |
CH Prepaid expenses | | | 343.00 | |
CJ TOTAL (II) | | | 8 450.00 | |
CO Grand total (0 to V) | | | 11 388.00 | |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 2 500.00 | 2 500.00 | | 2 500.00 |
DH Retained earnings | -779.00 | -638.00 | | -779.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -15 376.00 | -141.00 | | -15 376.00 |
DL TOTAL (I) | -13 655.00 | 1 721.00 | | -13 655.00 |
DV Miscellaneous Loans and Financial Debts (4) | 2 718.00 | 2 820.00 | | 2 718.00 |
DX Trade payables and related accounts | 3 586.00 | 4 547.00 | | 3 586.00 |
DY Tax and social security liabilities | 544.00 | 473.00 | | 544.00 |
EA Other liabilities | 18 194.00 | | | 18 194.00 |
EC TOTAL (IV) | 25 043.00 | 7 840.00 | | 25 043.00 |
EE Grand total (I to V) | 11 388.00 | 9 561.00 | | 11 388.00 |
EG Accrued income and payables due within one year | 25 043.00 | | | 25 043.00 |
| |
| 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 | 7 437.00 | | | 7 437.00 |
I4 DECREASES Grand Total | | | 7 437.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 7 437.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 7 437.00 | | | 7 437.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 3 258.00 | 1 240.00 | | 3 258.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 3 258.00 | 1 240.00 | | 3 258.00 |
| |
| 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 | 3 586.00 | 3 586.00 | | 3 586.00 |
8K Other liabilities (including liabilities related to repo transactions) | 18 194.00 | 18 194.00 | | 18 194.00 |
VI Group and Associates | 2 718.00 | 2 718.00 | | 2 718.00 |
VN Other taxes, similar payments | 2 446.00 | 2 446.00 | | 2 446.00 |
VQ Other Taxes, Duties, and Similar Debts | 544.00 | 544.00 | | 544.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 1 081.00 | 1 081.00 | | 1 081.00 |
VS Prepaid expenses | 343.00 | 343.00 | | 343.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 3 870.00 | 3 870.00 | | 3 870.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 25 043.00 | 25 043.00 | | 25 043.00 |
