| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 9 996.00 | 9 996.00 | | 9 996.00 |
BD Other fixed assets | 47 040.00 | 47 040.00 | | 47 040.00 |
BJ TOTAL (I) | 57 036.00 | 57 036.00 | | 57 036.00 |
BZ Other receivables | 13 532.00 | | 13 532.00 | 13 532.00 |
CF Cash and cash equivalents | 66 365.00 | | 66 365.00 | 66 365.00 |
CJ TOTAL (II) | 79 897.00 | | 79 897.00 | 79 897.00 |
CO Grand total (0 to V) | 136 933.00 | 57 036.00 | 79 897.00 | 136 933.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 200 000.00 | 200 000.00 | | 200 000.00 |
DD Legal reserve (1) | 20 000.00 | 20 000.00 | | 20 000.00 |
DH Retained earnings | -139 822.00 | -128 338.00 | | -139 822.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -932.00 | -1 784.00 | | -932.00 |
DL TOTAL (I) | 79 247.00 | 89 878.00 | | 79 247.00 |
DX Trade payables and related accounts | 650.00 | 1 100.00 | | 650.00 |
EC TOTAL (IV) | 650.00 | 1 100.00 | | 650.00 |
EE Grand total (I to V) | 79 897.00 | 90 978.00 | | 79 897.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FQ Other income | | | 320.00 | |
FR Total operating income (I) | | | 320.00 | |
FW Other purchases and external expenses | | | 973.00 | |
FX Taxes, duties, and similar payments | | | 279.00 | |
GF Total Operating Expenses (II) | | | 1 252.00 | |
GG - OPERATING RESULT (I - II) | | | -932.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -932.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 320.00 | | | 320.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 1 252.00 | 1 784.00 | | 1 252.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -932.00 | -1 784.00 | | -932.00 |
| |
| 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 | 57 036.00 | | | 57 036.00 |
I3 DECREASES Total Financial Fixed Assets | | | 47 040.00 | |
I4 DECREASES Grand Total | | | 57 036.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 9 996.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 9 996.00 | | | 9 996.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 47 040.00 | | | 47 040.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 9 996.00 | | | 9 996.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 9 996.00 | | | 9 996.00 |
| |
| 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 | 650.00 | 650.00 | | 650.00 |
VP Miscellaneous | 13 532.00 | 13 532.00 | | 13 532.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 13 532.00 | 13 532.00 | | 13 532.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 650.00 | 650.00 | | 650.00 |
