| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BH Other financial assets | 192.00 | | 192.00 | 192.00 |
BJ TOTAL (I) | 192.00 | | 192.00 | 192.00 |
BZ Other receivables | 3 944.00 | | 3 944.00 | 3 944.00 |
CF Cash and cash equivalents | 21 046.00 | | 21 046.00 | 21 046.00 |
CH Prepaid expenses | 60.00 | | 60.00 | 60.00 |
CJ TOTAL (II) | 25 050.00 | | 25 050.00 | 25 050.00 |
CO Grand total (0 to V) | 25 242.00 | | 25 242.00 | 25 242.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 50 000.00 | 50 000.00 | | 50 000.00 |
DH Retained earnings | -5 044.00 | | | -5 044.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -30 955.00 | -5 044.00 | | -30 955.00 |
DL TOTAL (I) | 14 001.00 | 44 957.00 | | 14 001.00 |
DX Trade payables and related accounts | 11 241.00 | 6 052.00 | | 11 241.00 |
EC TOTAL (IV) | 11 241.00 | 6 052.00 | | 11 241.00 |
EE Grand total (I to V) | 25 242.00 | 51 009.00 | | 25 242.00 |
EG Accrued income and payables due within one year | 11 241.00 | 6 052.00 | | 11 241.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FQ Other income | | | 2.00 | |
FR Total operating income (I) | | | 2.00 | |
FW Other purchases and external expenses | | | 30 956.00 | |
GE Other Expenses | | | 1.00 | |
GF Total Operating Expenses (II) | | | 30 957.00 | |
GG - OPERATING RESULT (I - II) | | | -30 955.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -30 955.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 2.00 | | | 2.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 30 957.00 | 5 044.00 | | 30 957.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -30 955.00 | -5 044.00 | | -30 955.00 |
| |
| 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 | | | 192.00 | |
I3 DECREASES Total Financial Fixed Assets | | | 192.00 | |
I4 DECREASES Grand Total | | | 192.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | | | 192.00 | |
| |
| 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 | 11 241.00 | 11 241.00 | | 11 241.00 |
UT Other financial assets | 192.00 | | 192.00 | 192.00 |
VP Miscellaneous | 3 944.00 | 3 944.00 | | 3 944.00 |
VS Prepaid expenses | 60.00 | 60.00 | | 60.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 4 196.00 | 4 004.00 | 192.00 | 4 196.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 11 241.00 | 11 241.00 | | 11 241.00 |
