| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AV Fixed assets in progress | | | | |
BJ TOTAL (I) | | | | |
BZ Other receivables | 2 282.00 | | 2 282.00 | 2 282.00 |
CF Cash and cash equivalents | 7 323.00 | | 7 323.00 | 7 323.00 |
CJ TOTAL (II) | 9 604.00 | | 9 604.00 | 9 604.00 |
CO Grand total (0 to V) | 9 604.00 | | 9 604.00 | 9 604.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 40 000.00 | 1 000.00 | | 40 000.00 |
DH Retained earnings | -2 220.00 | | | -2 220.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -50 470.00 | -2 220.00 | | -50 470.00 |
DL TOTAL (I) | -12 689.00 | -1 220.00 | | -12 689.00 |
DV Miscellaneous Loans and Financial Debts (4) | 9 382.00 | 1 003.00 | | 9 382.00 |
DX Trade payables and related accounts | 12 911.00 | 14 284.00 | | 12 911.00 |
EC TOTAL (IV) | 22 293.00 | 15 287.00 | | 22 293.00 |
EE Grand total (I to V) | 9 604.00 | 14 067.00 | | 9 604.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 49 891.00 | |
FX Taxes, duties, and similar payments | | | 299.00 | |
GE Other Expenses | | | 1.00 | |
GF Total Operating Expenses (II) | | | 50 191.00 | |
GG - OPERATING RESULT (I - II) | | | -50 191.00 | |
GR Interest and similar expenses | | | 279.00 | |
GU Total financial expenses (VI) | | | 279.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -279.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -50 470.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 50 470.00 | 2 220.00 | | 50 470.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -50 470.00 | -2 220.00 | | -50 470.00 |
| |
| 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 | 10 903.00 | | | 10 903.00 |
I4 DECREASES Grand Total | | 10 903.00 | | |
IY DECREASES Total Tangible Fixed Assets | | 10 903.00 | | |
LN ACQUISITIONS Total Tangible Fixed Assets | 10 903.00 | | | 10 903.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8A Miscellaneous Loans and Financial Debts | 9 382.00 | 9 382.00 | | 9 382.00 |
8B Suppliers and Related Accounts | 12 911.00 | 12 911.00 | | 12 911.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 2 281.00 | 2 281.00 | | 2 281.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 22 293.00 | 22 293.00 | | 22 293.00 |
