| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AB Establishment Expenses | 3 660.00 | 2 383.00 | 1 277.00 | 3 660.00 |
BJ TOTAL (I) | 23 784.00 | 2 383.00 | 21 401.00 | 23 784.00 |
CF Cash and cash equivalents | 14 859.00 | | 14 859.00 | 14 859.00 |
CJ TOTAL (II) | 14 859.00 | | 14 859.00 | 14 859.00 |
CO Grand total (0 to V) | 38 643.00 | 2 383.00 | 36 260.00 | 38 643.00 |
CU Other investments | 20 124.00 | | 20 124.00 | 20 124.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 10 000.00 | 10 000.00 | | 10 000.00 |
DH Retained earnings | -4 618.00 | -4 391.00 | | -4 618.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -5 194.00 | -227.00 | | -5 194.00 |
DL TOTAL (I) | 186.00 | 5 382.00 | | 186.00 |
DU Loans and Debts from Credit Institutions (3) | 29.00 | 30.00 | | 29.00 |
DV Miscellaneous Loans and Financial Debts (4) | 31 624.00 | 31 624.00 | | 31 624.00 |
DX Trade payables and related accounts | 4 420.00 | 2 822.00 | | 4 420.00 |
EC TOTAL (IV) | 36 073.00 | 34 476.00 | | 36 073.00 |
EE Grand total (I to V) | 36 260.00 | 39 858.00 | | 36 260.00 |
EG Accrued income and payables due within one year | 36 073.00 | 34 476.00 | | 36 073.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 4 291.00 | |
FX Taxes, duties, and similar payments | | | 172.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 732.00 | |
GF Total Operating Expenses (II) | | | 5 195.00 | |
GG - OPERATING RESULT (I - II) | | | -5 194.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -194.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HB Exceptional income from capital transactions | | 3 500.00 | | |
HD Total exceptional income (VII) | | 3 500.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | | 3 500.00 | | |
HL TOTAL REVENUE (I + III + V + VII) | | 3 500.00 | | |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 5 195.00 | 3 726.00 | | 5 195.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -5 194.00 | -226.00 | | -5 194.00 |
| |
| 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 | 23 784.00 | | | 23 784.00 |
CZ ACQUISITIONS: Establishment, Development, or Research Expenses | 3 660.00 | | | 3 660.00 |
I3 DECREASES Total Financial Fixed Assets | | | 20 124.00 | |
I4 DECREASES Grand Total | | | 23 784.00 | |
IN DECREASES Start-up, development, or research expenses | | | 3 660.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 20 124.00 | | | 20 124.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 1 651.00 | 732.00 | | 1 651.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 1 651.00 | 732.00 | | 1 651.00 |
| |
| 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 | 4 420.00 | 4 420.00 | | 4 420.00 |
VG Loans with a maturity of up to one year at origin | 30.00 | 30.00 | | 30.00 |
VI Group and Associates | 31 624.00 | 31 624.00 | | 31 624.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 36 074.00 | 36 074.00 | | 36 074.00 |
