| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BX Customers and related accounts | 2 672.00 | | 2 672.00 | 2 672.00 |
BZ Other receivables | 811.00 | | 811.00 | 811.00 |
CF Cash and cash equivalents | 19 564.00 | | 19 564.00 | 19 564.00 |
CH Prepaid expenses | | | | |
CJ TOTAL (II) | 23 046.00 | | 23 046.00 | 23 046.00 |
CO Grand total (0 to V) | 23 046.00 | | 23 046.00 | 23 046.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 500.00 | 500.00 | | 500.00 |
DD Legal reserve (1) | 50.00 | | | 50.00 |
DH Retained earnings | 22 518.00 | -6 987.00 | | 22 518.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -1 899.00 | 29 555.00 | | -1 899.00 |
DL TOTAL (I) | 21 169.00 | 23 068.00 | | 21 169.00 |
DV Miscellaneous Loans and Financial Debts (4) | 1 499.00 | | | 1 499.00 |
DX Trade payables and related accounts | 191.00 | 1 227.00 | | 191.00 |
DY Tax and social security liabilities | 187.00 | 8 828.00 | | 187.00 |
EC TOTAL (IV) | 1 877.00 | 10 054.00 | | 1 877.00 |
EE Grand total (I to V) | 23 046.00 | 33 122.00 | | 23 046.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FD Production sold - goods | | | | |
FG Production sold - services | 678.00 | | 678.00 | 678.00 |
FJ Net sales | 678.00 | | 678.00 | 678.00 |
FQ Other income | | | | |
FR Total operating income (I) | | | 678.00 | |
FW Other purchases and external expenses | | | 2 170.00 | |
FX Taxes, duties, and similar payments | | | 406.00 | |
GA Operating Expenses - Depreciation and Amortization | | | | |
GF Total Operating Expenses (II) | | | 2 577.00 | |
GG - OPERATING RESULT (I - II) | | | -1 899.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -1 899.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HB Exceptional income from capital transactions | | 136 964.00 | | |
HD Total exceptional income (VII) | | 136 964.00 | | |
HF Exceptional expenses on capital transactions | | 96 696.00 | | |
HH Total exceptional expenses (VIII) | | 96 696.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | | 40 268.00 | | |
HK Income tax | | 8 776.00 | | |
HL TOTAL REVENUE (I + III + V + VII) | 678.00 | 141 851.00 | | 678.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 2 577.00 | 112 295.00 | | 2 577.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -1 899.00 | 29 555.00 | | -1 899.00 |