| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AB Establishment Expenses | 22 890.00 | 22 890.00 | | 22 890.00 |
AR Technical installations, industrial equipment and tools | 9 300.00 | 8 862.00 | 438.00 | 9 300.00 |
BJ TOTAL (I) | 32 190.00 | 31 752.00 | 438.00 | 32 190.00 |
BT Goods | | | | |
BX Customers and related accounts | | | | |
BZ Other receivables | 12.00 | | 12.00 | 12.00 |
CF Cash and cash equivalents | 11 473.00 | | 11 473.00 | 11 473.00 |
CJ TOTAL (II) | 11 485.00 | | 11 485.00 | 11 485.00 |
CO Grand total (0 to V) | 43 675.00 | 31 752.00 | 11 923.00 | 43 675.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 8 000.00 | 8 000.00 | | 8 000.00 |
DD Legal reserve (1) | 800.00 | 800.00 | | 800.00 |
DH Retained earnings | 6 679.00 | 8 363.00 | | 6 679.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -3 625.00 | -1 684.00 | | -3 625.00 |
DL TOTAL (I) | 11 854.00 | 15 479.00 | | 11 854.00 |
DV Miscellaneous Loans and Financial Debts (4) | | 30 000.00 | | |
DX Trade payables and related accounts | 69.00 | 5 825.00 | | 69.00 |
DY Tax and social security liabilities | | 3 096.00 | | |
EC TOTAL (IV) | 69.00 | 38 921.00 | | 69.00 |
EE Grand total (I to V) | 11 923.00 | 54 400.00 | | 11 923.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | 3 608.00 | | 3 608.00 | 3 608.00 |
FG Production sold - services | 2 128.00 | | 2 128.00 | 2 128.00 |
FJ Net sales | 5 736.00 | | 5 736.00 | 5 736.00 |
FR Total operating income (I) | | | 5 737.00 | |
FS Purchases of goods (including customs duties) | | | 264.00 | |
FT Inventory change (goods) | | | 2 714.00 | |
FW Other purchases and external expenses | | | 2 423.00 | |
FX Taxes, duties, and similar payments | | | 858.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 3 112.00 | |
GE Other Expenses | | | 1.00 | |
GF Total Operating Expenses (II) | | | 9 372.00 | |
GG - OPERATING RESULT (I - II) | | | -3 635.00 | |
GH Attributed profit or transferred loss (III) | | | 10.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -3 625.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 5 747.00 | 75 662.00 | | 5 747.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 9 372.00 | 77 346.00 | | 9 372.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -3 625.00 | -1 684.00 | | -3 625.00 |
| |
| 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 | 32 190.00 | | | 32 190.00 |
CZ ACQUISITIONS: Establishment, Development, or Research Expenses | 22 890.00 | | | 22 890.00 |
I4 DECREASES Grand Total | | | 32 190.00 | |
IN DECREASES Start-up, development, or research expenses | | | 22 890.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 9 300.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 9 300.00 | | | 9 300.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 28 640.00 | 3 112.00 | | 28 640.00 |
CY DEPRECIATION Start-up, development, or research expenses | 21 638.00 | 1 252.00 | | 21 638.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 7 002.00 | 1 860.00 | | 7 002.00 |
| |
| 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 | 69.00 | 69.00 | | 69.00 |
VB VAT | 12.00 | 12.00 | | 12.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 12.00 | 12.00 | | 12.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 69.00 | 69.00 | | 69.00 |
