| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BD Other fixed assets | 718.00 | 690.00 | 27.00 | 718.00 |
BJ TOTAL (I) | 718.00 | 690.00 | 27.00 | 718.00 |
CF Cash and cash equivalents | 36 072.00 | | 36 072.00 | 36 072.00 |
CJ TOTAL (II) | 36 072.00 | | 36 072.00 | 36 072.00 |
CO Grand total (0 to V) | 36 791.00 | 690.00 | 36 100.00 | 36 791.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 20 000.00 | 20 000.00 | | 20 000.00 |
DB Share, merger, contribution premiums, etc. | 22 569.00 | 22 569.00 | | 22 569.00 |
DD Legal reserve (1) | 4 000.00 | 4 000.00 | | 4 000.00 |
DH Retained earnings | -7 734.00 | | | -7 734.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -7 545.00 | -7 734.00 | | -7 545.00 |
DL TOTAL (I) | 31 290.00 | 38 835.00 | | 31 290.00 |
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) | 36 100.00 | 42 835.00 | | 36 100.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FQ Other income | | | 22 200.00 | |
FR Total operating income (I) | | | 22 200.00 | |
FW Other purchases and external expenses | | | 7 538.00 | |
FX Taxes, duties, and similar payments | | | | |
GE Other Expenses | | | 22 201.00 | |
GF Total Operating Expenses (II) | | | 29 739.00 | |
GG - OPERATING RESULT (I - II) | | | -7 539.00 | |
GQ Financial allocations to depreciation and provisions | | | 5.00 | |
GU Total financial expenses (VI) | | | 5.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -5.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -7 545.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HB Exceptional income from capital transactions | | 478.00 | | |
HD Total exceptional income (VII) | | 478.00 | | |
HF Exceptional expenses on capital transactions | | 204.00 | | |
HH Total exceptional expenses (VIII) | | 204.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | | 273.00 | | |
HL TOTAL REVENUE (I + III + V + VII) | 22 200.00 | 54 297.00 | | 22 200.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 29 745.00 | 62 031.00 | | 29 745.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -7 545.00 | -7 734.00 | | -7 545.00 |
| |
| 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 | 718.00 | | | 718.00 |
I3 DECREASES Total Financial Fixed Assets | | | 718.00 | |
I4 DECREASES Grand Total | | | 718.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 718.00 | | | 718.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
7B Total provisions for depreciation | 6.00 | 5.00 | 8.00 | 6.00 |
| |
| 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 |
