| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AB Establishment Expenses | 44 497.00 | 44 497.00 | | 44 497.00 |
AV Fixed assets in progress | 2 100.00 | | 2 100.00 | 2 100.00 |
BJ TOTAL (I) | 46 597.00 | 44 497.00 | 2 100.00 | 46 597.00 |
BZ Other receivables | 12 292.00 | | 12 292.00 | 12 292.00 |
CF Cash and cash equivalents | 4 864.00 | | 4 864.00 | 4 864.00 |
CJ TOTAL (II) | 17 156.00 | | 17 156.00 | 17 156.00 |
CO Grand total (0 to V) | 63 753.00 | 44 497.00 | 19 256.00 | 63 753.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 40 000.00 | 40 000.00 | | 40 000.00 |
DH Retained earnings | -64 240.00 | -60 461.00 | | -64 240.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -3 273.00 | -3 779.00 | | -3 273.00 |
DL TOTAL (I) | -27 513.00 | -24 240.00 | | -27 513.00 |
DP Provisions for Risks | 2 100.00 | 3 250.00 | | 2 100.00 |
DR TOTAL (IV) | 2 100.00 | 3 250.00 | | 2 100.00 |
DU Loans and Debts from Credit Institutions (3) | 29.00 | 2 048.00 | | 29.00 |
DV Miscellaneous Loans and Financial Debts (4) | 42 048.00 | 37 003.00 | | 42 048.00 |
DX Trade payables and related accounts | 2 592.00 | 792.00 | | 2 592.00 |
EC TOTAL (IV) | 44 669.00 | 39 844.00 | | 44 669.00 |
EE Grand total (I to V) | 19 256.00 | 18 854.00 | | 19 256.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 2 568.00 | |
FX Taxes, duties, and similar payments | | | 157.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 1 150.00 | |
GE Other Expenses | | | 1.00 | |
GF Total Operating Expenses (II) | | | 3 876.00 | |
GG - OPERATING RESULT (I - II) | | | -3 876.00 | |
GR Interest and similar expenses | | | 548.00 | |
GU Total financial expenses (VI) | | | 548.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -548.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -4 424.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HC Reversals of provisions and transfers of expenses | 1 150.00 | 4 999.00 | | 1 150.00 |
HD Total exceptional income (VII) | 1 150.00 | 4 999.00 | | 1 150.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 1 150.00 | 4 999.00 | | 1 150.00 |
HL TOTAL REVENUE (I + III + V + VII) | 1 151.00 | 4 999.00 | | 1 151.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 4 424.00 | 8 778.00 | | 4 424.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -3 273.00 | -3 779.00 | | -3 273.00 |
| |
| 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 | 46 597.00 | | | 46 597.00 |
CZ ACQUISITIONS: Establishment, Development, or Research Expenses | 44 497.00 | | | 44 497.00 |
I4 DECREASES Grand Total | | | 46 597.00 | |
IN DECREASES Start-up, development, or research expenses | | | 44 497.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 2 100.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 2 100.00 | | | 2 100.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 43 347.00 | 1 150.00 | | 43 347.00 |
CY DEPRECIATION Start-up, development, or research expenses | 43 347.00 | 1 150.00 | | 43 347.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
5Z Total provisions for risks and expenses | 3 250.00 | 1 150.00 | 2 100.00 | 3 250.00 |
7C Grand total | 3 250.00 | 1 150.00 | 2 100.00 | 3 250.00 |
UJ - Exceptional | | 1 150.00 | | |
| |
| 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 | 2 592.00 | 2 592.00 | | 2 592.00 |
VB VAT | 12 292.00 | 12 292.00 | | 12 292.00 |
VG Loans with a maturity of up to one year at origin | 29.00 | 29.00 | | 29.00 |
VI Group and Associates | 42 048.00 | 42 048.00 | | 42 048.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 12 292.00 | 12 292.00 | | 12 292.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 44 669.00 | 44 669.00 | | 44 669.00 |
