| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 1 250.00 | 1 250.00 | | 1 250.00 |
BJ TOTAL (I) | 1 250.00 | 1 250.00 | | 1 250.00 |
BX Customers and related accounts | | | | |
BZ Other receivables | 8 205.00 | | 8 205.00 | 8 205.00 |
CF Cash and cash equivalents | 146 380.00 | | 146 380.00 | 146 380.00 |
CH Prepaid expenses | 1 258.00 | | 1 258.00 | 1 258.00 |
CJ TOTAL (II) | 155 843.00 | | 155 843.00 | 155 843.00 |
CO Grand total (0 to V) | 157 093.00 | 1 250.00 | 155 843.00 | 157 093.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 447 155.00 | 447 155.00 | | 447 155.00 |
DH Retained earnings | -359 970.00 | -327 392.00 | | -359 970.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -31 893.00 | -32 578.00 | | -31 893.00 |
DL TOTAL (I) | 55 292.00 | 87 185.00 | | 55 292.00 |
DV Miscellaneous Loans and Financial Debts (4) | 94 871.00 | 76 871.00 | | 94 871.00 |
DX Trade payables and related accounts | 1 165.00 | 1 161.00 | | 1 165.00 |
DY Tax and social security liabilities | 4 515.00 | 5 648.00 | | 4 515.00 |
EC TOTAL (IV) | 100 551.00 | 83 680.00 | | 100 551.00 |
EE Grand total (I to V) | 155 843.00 | 170 865.00 | | 155 843.00 |
EG Accrued income and payables due within one year | 100 551.00 | 83 680.00 | | 100 551.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | | | | |
FJ Net sales | | | | |
FR Total operating income (I) | | | | |
FW Other purchases and external expenses | | | 4 612.00 | |
FX Taxes, duties, and similar payments | | | 540.00 | |
FY Salaries and Wages | | | 18 000.00 | |
FZ Social Security Contributions | | | 8 605.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 136.00 | |
GF Total Operating Expenses (II) | | | 31 893.00 | |
GG - OPERATING RESULT (I - II) | | | -31 893.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -31 893.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | | 540.00 | | |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 31 893.00 | 33 118.00 | | 31 893.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -31 893.00 | -32 578.00 | | -31 893.00 |
| |
| 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 | 1 250.00 | | | 1 250.00 |
I4 DECREASES Grand Total | | | 1 250.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 1 250.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 1 250.00 | | | 1 250.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 1 114.00 | 136.00 | | 1 114.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 1 114.00 | 136.00 | | 1 114.00 |
| |
| 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 | 1 165.00 | 1 165.00 | | 1 165.00 |
8D Social Security and Other Social Organizations | 101.00 | 101.00 | | 101.00 |
VB VAT | 183.00 | 183.00 | | 183.00 |
VI Group and Associates | 94 871.00 | 94 871.00 | | 94 871.00 |
VP Miscellaneous | 8 022.00 | 8 022.00 | | 8 022.00 |
VS Prepaid expenses | 1 258.00 | 1 258.00 | | 1 258.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 9 463.00 | 9 463.00 | | 9 463.00 |
VW VAT | 4 414.00 | 4 414.00 | | 4 414.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 100 551.00 | 100 551.00 | | 100 551.00 |
