| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BZ Other receivables | 2 477.00 | | 2 477.00 | 2 477.00 |
CF Cash and cash equivalents | 41 897.00 | | 41 897.00 | 41 897.00 |
CJ TOTAL (II) | 44 374.00 | | 44 374.00 | 44 374.00 |
CO Grand total (0 to V) | 44 374.00 | | 44 374.00 | 44 374.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 4 800.00 | | | 4 800.00 |
DB Share, merger, contribution premiums, etc. | 57 733.00 | | | 57 733.00 |
DD Legal reserve (1) | 150.00 | | | 150.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -24 321.00 | | | -24 321.00 |
DL TOTAL (I) | 38 362.00 | | | 38 362.00 |
DX Trade payables and related accounts | 2 400.00 | | | 2 400.00 |
DY Tax and social security liabilities | 3 612.00 | | | 3 612.00 |
EC TOTAL (IV) | 6 012.00 | | | 6 012.00 |
EE Grand total (I to V) | 44 374.00 | | | 44 374.00 |
EG Accrued income and payables due within one year | 6 012.00 | | | 6 012.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 2 100.00 | | 2 100.00 | 2 100.00 |
FJ Net sales | 2 100.00 | | 2 100.00 | 2 100.00 |
FQ Other income | | | 1.00 | |
FR Total operating income (I) | | | 2 101.00 | |
FW Other purchases and external expenses | | | 7 761.00 | |
FX Taxes, duties, and similar payments | | | 290.00 | |
FY Salaries and Wages | | | 14 216.00 | |
FZ Social Security Contributions | | | 8 541.00 | |
GF Total Operating Expenses (II) | | | 30 809.00 | |
GG - OPERATING RESULT (I - II) | | | -28 708.00 | |
GO Net income from sales of marketable securities | | | 4 387.00 | |
GP Total financial income (V) | | | 4 387.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 6 488.00 | | | 6 488.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 30 809.00 | | | 30 809.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -24 321.00 | | | -24 321.00 |
| |
| 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 | 3 723.00 | | | 3 723.00 |
I4 DECREASES Grand Total | | 3 723.00 | | |
IY DECREASES Total Tangible Fixed Assets | | 3 723.00 | | |
LN ACQUISITIONS Total Tangible Fixed Assets | 3 723.00 | | | 3 723.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 3 723.00 | | 3 723.00 | 3 723.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 3 723.00 | | 3 723.00 | 3 723.00 |
| |
| 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 | 2 400.00 | 2 400.00 | | 2 400.00 |
8D Social Security and Other Social Organizations | 3 319.00 | 3 319.00 | | 3 319.00 |
VB VAT | 2 477.00 | 2 477.00 | | 2 477.00 |
VQ Other Taxes, Duties, and Similar Debts | 293.00 | 293.00 | | 293.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 2 477.00 | 2 477.00 | | 2 477.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 6 012.00 | 6 012.00 | | 6 012.00 |
