| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 10 717.00 | 10 300.00 | 418.00 | 10 717.00 |
BH Other financial assets | 90.00 | | 90.00 | 90.00 |
BJ TOTAL (I) | 10 807.00 | 10 300.00 | 507.00 | 10 807.00 |
BZ Other receivables | 3 779.00 | | 3 779.00 | 3 779.00 |
CF Cash and cash equivalents | 307.00 | | 307.00 | 307.00 |
CJ TOTAL (II) | 4 085.00 | | 4 085.00 | 4 085.00 |
CO Grand total (0 to V) | 14 893.00 | 10 300.00 | 4 593.00 | 14 893.00 |
CP Shares due in less than one year | 90.00 | | | 90.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 000.00 | 1 000.00 | | 1 000.00 |
DD Legal reserve (1) | 100.00 | 100.00 | | 100.00 |
DH Retained earnings | -24 674.00 | -6 935.00 | | -24 674.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -13 156.00 | -17 740.00 | | -13 156.00 |
DL TOTAL (I) | -36 730.00 | -23 574.00 | | -36 730.00 |
DV Miscellaneous Loans and Financial Debts (4) | 40 238.00 | 28 199.00 | | 40 238.00 |
DX Trade payables and related accounts | 1 085.00 | 990.00 | | 1 085.00 |
EC TOTAL (IV) | 41 323.00 | 29 189.00 | | 41 323.00 |
EE Grand total (I to V) | 4 593.00 | 5 615.00 | | 4 593.00 |
EG Accrued income and payables due within one year | 41 323.00 | 29 189.00 | | 41 323.00 |
EI Including equity loans | 40 238.00 | | | 40 238.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 12 449.00 | |
FX Taxes, duties, and similar payments | | | | |
GA Operating Expenses - Depreciation and Amortization | | | 707.00 | |
GF Total Operating Expenses (II) | | | 13 156.00 | |
GG - OPERATING RESULT (I - II) | | | -13 156.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -13 156.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 13 156.00 | 17 740.00 | | 13 156.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -13 156.00 | -17 740.00 | | -13 156.00 |
| |
| 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 | 10 807.00 | | | 10 807.00 |
I3 DECREASES Total Financial Fixed Assets | | | 90.00 | |
I4 DECREASES Grand Total | | | 10 807.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 10 717.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 10 717.00 | | | 10 717.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 90.00 | | | 90.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 9 593.00 | 707.00 | | 9 593.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 9 593.00 | 707.00 | | 9 593.00 |
