| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AB Establishment Expenses | 13 395.00 | 3 466.00 | 9 929.00 | 13 395.00 |
AF Concessions, Patents and Similar Rights | 50 000.00 | 868.00 | 49 132.00 | 50 000.00 |
AV Fixed assets in progress | 46 120.00 | | 46 120.00 | 46 120.00 |
BJ TOTAL (I) | 109 515.00 | 4 334.00 | 105 181.00 | 109 515.00 |
BZ Other receivables | 43 369.00 | | 43 369.00 | 43 369.00 |
CF Cash and cash equivalents | 74 132.00 | | 74 132.00 | 74 132.00 |
CH Prepaid expenses | 60.00 | | 60.00 | 60.00 |
CJ TOTAL (II) | 117 561.00 | | 117 561.00 | 117 561.00 |
CO Grand total (0 to V) | 227 076.00 | 4 334.00 | 222 742.00 | 227 076.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 200 000.00 | | | 200 000.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 6 276.00 | | | 6 276.00 |
DL TOTAL (I) | 206 276.00 | | | 206 276.00 |
DU Loans and Debts from Credit Institutions (3) | 23.00 | | | 23.00 |
DX Trade payables and related accounts | 1 560.00 | | | 1 560.00 |
DY Tax and social security liabilities | 14 883.00 | | | 14 883.00 |
EC TOTAL (IV) | 16 466.00 | | | 16 466.00 |
EE Grand total (I to V) | 222 742.00 | | | 222 742.00 |
EG Accrued income and payables due within one year | 16 466.00 | | | 16 466.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FN Capitalized production | | | 46 120.00 | |
FR Total operating income (I) | | | 46 120.00 | |
FW Other purchases and external expenses | | | 4 942.00 | |
FX Taxes, duties, and similar payments | | | 563.00 | |
FY Salaries and Wages | | | 36 301.00 | |
FZ Social Security Contributions | | | 12 566.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 4 334.00 | |
GF Total Operating Expenses (II) | | | 58 707.00 | |
GG - OPERATING RESULT (I - II) | | | -12 587.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -12 587.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | 2.00 | | | 2.00 |
HH Total exceptional expenses (VIII) | 2.00 | | | 2.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -2.00 | | | -2.00 |
HK Income tax | -18 865.00 | | | -18 865.00 |
HL TOTAL REVENUE (I + III + V + VII) | 46 120.00 | | | 46 120.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 39 844.00 | | | 39 844.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 6 276.00 | | | 6 276.00 |
| |
| 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 | | | 109 515.00 | |
CZ ACQUISITIONS: Establishment, Development, or Research Expenses | | | 13 395.00 | |
I4 DECREASES Grand Total | | | 109 515.00 | |
IN DECREASES Start-up, development, or research expenses | | | 13 395.00 | |
IO DECREASES Total including other intangible assets | | | 50 000.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 46 120.00 | |
KD ACQUISITIONS Total including other intangible assets | | | 50 000.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | | | 46 120.00 | |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | | 4 334.00 | | |
PE DEPRECIATION Total including other intangible assets | | 3 466.00 | | |
QU DEPRECIATION Total Tangible Fixed Assets | | 868.00 | | |
| |
| 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 |
8C Staff and Related Accounts | 1 820.00 | 1 820.00 | | 1 820.00 |
8D Social Security and Other Social Organizations | 3 390.00 | 3 390.00 | | 3 390.00 |
VB VAT | 22 495.00 | 22 495.00 | | 22 495.00 |
VG Loans with a maturity of up to one year at origin | 23.00 | 23.00 | | 23.00 |
VP Miscellaneous | 20 874.00 | 20 874.00 | | 20 874.00 |
VQ Other Taxes, Duties, and Similar Debts | 449.00 | 449.00 | | 449.00 |
VS Prepaid expenses | 60.00 | 60.00 | | 60.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 43 429.00 | 43 429.00 | | 43 429.00 |
VW VAT | 9 224.00 | 9 224.00 | | 9 224.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 16 466.00 | 16 466.00 | | 16 466.00 |
