| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BV Advances and down payments on orders | 20 978.00 | | 20 978.00 | 20 978.00 |
BZ Other receivables | 5 256.00 | | 5 256.00 | 5 256.00 |
CF Cash and cash equivalents | 74 794.00 | | 74 794.00 | 74 794.00 |
CJ TOTAL (II) | 101 027.00 | | 101 027.00 | 101 027.00 |
CO Grand total (0 to V) | 101 027.00 | | 101 027.00 | 101 027.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 100 000.00 | | | 100 000.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -2 966.00 | | | -2 966.00 |
DL TOTAL (I) | 97 034.00 | | | 97 034.00 |
DU Loans and Debts from Credit Institutions (3) | 33.00 | | | 33.00 |
DV Miscellaneous Loans and Financial Debts (4) | 2 400.00 | | | 2 400.00 |
DX Trade payables and related accounts | 1 560.00 | | | 1 560.00 |
EC TOTAL (IV) | 3 993.00 | | | 3 993.00 |
EE Grand total (I to V) | 101 027.00 | | | 101 027.00 |
EG Accrued income and payables due within one year | 3 993.00 | | | 3 993.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 2 966.00 | |
GF Total Operating Expenses (II) | | | 2 966.00 | |
GG - OPERATING RESULT (I - II) | | | -2 966.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -2 966.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 2 966.00 | | | 2 966.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -2 966.00 | | | -2 966.00 |
| |
| 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 | | | 20 978.00 | |
I4 DECREASES Grand Total | | 20 978.00 | | |
IO DECREASES Total including other intangible assets | | 20 978.00 | | |
KD ACQUISITIONS Total including other intangible assets | | | 20 978.00 | |
| |
| 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 | 1 560.00 | 1 560.00 | | 1 560.00 |
VB VAT | 4 656.00 | 4 656.00 | | 4 656.00 |
VH Loans with a maturity of more than one year at origin | 33.00 | 33.00 | | 33.00 |
VI Group and Associates | 2 400.00 | 2 400.00 | | 2 400.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 600.00 | 600.00 | | 600.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 5 256.00 | 5 256.00 | | 5 256.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 3 993.00 | 3 993.00 | | 3 993.00 |
