| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BD Other fixed assets | 1 854.00 | 1 313.00 | 540.00 | 1 854.00 |
BJ TOTAL (I) | 1 854.00 | 1 313.00 | 540.00 | 1 854.00 |
CF Cash and cash equivalents | 48 119.00 | | 48 119.00 | 48 119.00 |
CJ TOTAL (II) | 48 119.00 | | 48 119.00 | 48 119.00 |
CO Grand total (0 to V) | 49 974.00 | 1 313.00 | 48 660.00 | 49 974.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 21 000.00 | 21 000.00 | | 21 000.00 |
DB Share, merger, contribution premiums, etc. | 27 603.00 | 27 603.00 | | 27 603.00 |
DD Legal reserve (1) | 4 500.00 | 4 500.00 | | 4 500.00 |
DF Regulated reserves (1) | 5 672.00 | 5 672.00 | | 5 672.00 |
DH Retained earnings | -7 636.00 | | | -7 636.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -7 289.00 | -7 636.00 | | -7 289.00 |
DL TOTAL (I) | 43 850.00 | 51 139.00 | | 43 850.00 |
DX Trade payables and related accounts | 4 810.00 | 4 000.00 | | 4 810.00 |
EC TOTAL (IV) | 4 810.00 | 4 000.00 | | 4 810.00 |
EE Grand total (I to V) | 48 660.00 | 55 139.00 | | 48 660.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FQ Other income | | | 24 050.00 | |
FR Total operating income (I) | | | 24 050.00 | |
FW Other purchases and external expenses | | | 7 539.00 | |
FX Taxes, duties, and similar payments | | | | |
GE Other Expenses | | | 24 050.00 | |
GF Total Operating Expenses (II) | | | -31 589.00 | |
GG - OPERATING RESULT (I - II) | | | -7 539.00 | |
GK Income from other securities and fixed asset receivables | | | 24.00 | |
GL Other interest and similar income | | | 228.00 | |
GP Total financial income (V) | | | 252.00 | |
GQ Financial allocations to depreciation and provisions | | | -2.00 | |
GU Total financial expenses (VI) | | | -2.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 249.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -7 289.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HB Exceptional income from capital transactions | | 338.00 | | |
HD Total exceptional income (VII) | | 338.00 | | |
HF Exceptional expenses on capital transactions | | 184.00 | | |
HH Total exceptional expenses (VIII) | | 184.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | | 154.00 | | |
HL TOTAL REVENUE (I + III + V + VII) | 24 302.00 | 42 383.00 | | 24 302.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | -31 591.00 | -50 019.00 | | -31 591.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -7 289.00 | -7 636.00 | | -7 289.00 |
| |
| 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 | 4 810.00 | 4 810.00 | | 4 810.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 4 810.00 | 4 810.00 | | 4 810.00 |
