| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AV Fixed assets in progress | 24 940.00 | | 24 940.00 | 24 940.00 |
BJ TOTAL (I) | 24 940.00 | | 24 940.00 | 24 940.00 |
BZ Other receivables | 6 583.00 | | 6 583.00 | 6 583.00 |
CJ TOTAL (II) | 6 583.00 | | 6 583.00 | 6 583.00 |
CO Grand total (0 to V) | 31 523.00 | | 31 523.00 | 31 523.00 |
| |
| 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 | -14 525.00 | -10 654.00 | | -14 525.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -6 966.00 | -3 872.00 | | -6 966.00 |
DL TOTAL (I) | 18 509.00 | 25 475.00 | | 18 509.00 |
DU Loans and Debts from Credit Institutions (3) | 9 093.00 | 63.00 | | 9 093.00 |
DX Trade payables and related accounts | 3 922.00 | 3 731.00 | | 3 922.00 |
DY Tax and social security liabilities | | 169.00 | | |
EC TOTAL (IV) | 13 014.00 | 3 964.00 | | 13 014.00 |
EE Grand total (I to V) | 31 523.00 | 29 438.00 | | 31 523.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FQ Other income | | | 1.00 | |
FR Total operating income (I) | | | 1.00 | |
FW Other purchases and external expenses | | | 6 955.00 | |
FX Taxes, duties, and similar payments | | | -4.00 | |
GE Other Expenses | | | 1.00 | |
GF Total Operating Expenses (II) | | | 6 951.00 | |
GG - OPERATING RESULT (I - II) | | | -6 951.00 | |
GR Interest and similar expenses | | | 15.00 | |
GU Total financial expenses (VI) | | | 15.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -15.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -6 966.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | | 1.00 | | |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 6 966.00 | 3 872.00 | | 6 966.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -6 966.00 | -3 872.00 | | -6 966.00 |
| |
| 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 | 24 240.00 | | 700.00 | 24 240.00 |
I4 DECREASES Grand Total | | | 24 940.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 24 940.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 24 240.00 | | 700.00 | 24 240.00 |
| |
| 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 | 3 922.00 | 3 922.00 | | 3 922.00 |
VB VAT | 6 583.00 | 6 583.00 | | 6 583.00 |
VG Loans with a maturity of up to one year at origin | 9 093.00 | 9 093.00 | | 9 093.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 6 583.00 | 6 583.00 | | 6 583.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 13 014.00 | 13 014.00 | | 13 014.00 |
