| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 124.00 | 124.00 | | 124.00 |
BJ TOTAL (I) | 124.00 | 124.00 | | 124.00 |
BZ Other receivables | 1 035.00 | | 1 035.00 | 1 035.00 |
CF Cash and cash equivalents | 33 461.00 | | 33 461.00 | 33 461.00 |
CJ TOTAL (II) | 34 496.00 | | 34 496.00 | 34 496.00 |
CO Grand total (0 to V) | 34 620.00 | 124.00 | 34 496.00 | 34 620.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 7 200.00 | 7 200.00 | | 7 200.00 |
DB Share, merger, contribution premiums, etc. | 262 615.00 | 262 615.00 | | 262 615.00 |
DH Retained earnings | -234 359.00 | -264 109.00 | | -234 359.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -37 894.00 | 29 751.00 | | -37 894.00 |
DL TOTAL (I) | -2 438.00 | 35 457.00 | | -2 438.00 |
DV Miscellaneous Loans and Financial Debts (4) | 27 136.00 | 25 989.00 | | 27 136.00 |
DX Trade payables and related accounts | 4 772.00 | 5 652.00 | | 4 772.00 |
DY Tax and social security liabilities | 5 026.00 | 1 499.00 | | 5 026.00 |
EC TOTAL (IV) | 36 934.00 | 33 140.00 | | 36 934.00 |
EE Grand total (I to V) | 34 496.00 | 68 596.00 | | 34 496.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FD Production sold - goods | | | 1 500.00 | |
FJ Net sales | | | 1 500.00 | |
FQ Other income | | | 395.00 | |
FR Total operating income (I) | | | 1 895.00 | |
FW Other purchases and external expenses | | | 11 459.00 | |
FX Taxes, duties, and similar payments | | | 101.00 | |
FY Salaries and Wages | | | 13 604.00 | |
GE Other Expenses | | | 89.00 | |
GF Total Operating Expenses (II) | | | 25 253.00 | |
GG - OPERATING RESULT (I - II) | | | -23 358.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -23 358.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HD Total exceptional income (VII) | | 100 000.00 | | |
HH Total exceptional expenses (VIII) | 14 536.00 | 49 450.00 | | 14 536.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -14 536.00 | 50 550.00 | | -14 536.00 |
HL TOTAL REVENUE (I + III + V + VII) | 1 895.00 | 100 216.00 | | 1 895.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 39 789.00 | 70 465.00 | | 39 789.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -37 894.00 | 29 751.00 | | -37 894.00 |
| |
| 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 | 124.00 | | | 124.00 |
I4 DECREASES Grand Total | | | 124.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 124.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 124.00 | | | 124.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 124.00 | | | 124.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 124.00 | | | 124.00 |
| |
| 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 | 4 772.00 | 4 772.00 | | 4 772.00 |
8K Other liabilities (including liabilities related to repo transactions) | 27 136.00 | 27 136.00 | | 27 136.00 |
VQ Other Taxes, Duties, and Similar Debts | 5 026.00 | 5 026.00 | | 5 026.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 1 035.00 | 1 035.00 | | 1 035.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 1 035.00 | 1 035.00 | | 1 035.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 36 934.00 | 36 934.00 | | 36 934.00 |
