| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AV Fixed assets in progress | 17 815.00 | | 17 815.00 | 17 815.00 |
BJ TOTAL (I) | 17 815.00 | | 17 815.00 | 17 815.00 |
BZ Other receivables | 4 890.00 | | 4 890.00 | 4 890.00 |
CF Cash and cash equivalents | 9 746.00 | | 9 746.00 | 9 746.00 |
CJ TOTAL (II) | 14 636.00 | | 14 636.00 | 14 636.00 |
CO Grand total (0 to V) | 32 451.00 | | 32 451.00 | 32 451.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 40 000.00 | 40 000.00 | | 40 000.00 |
DH Retained earnings | -9 797.00 | -3 228.00 | | -9 797.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -3 247.00 | -6 569.00 | | -3 247.00 |
DL TOTAL (I) | 26 956.00 | 30 203.00 | | 26 956.00 |
DU Loans and Debts from Credit Institutions (3) | 432.00 | | | 432.00 |
DV Miscellaneous Loans and Financial Debts (4) | 5.00 | 5.00 | | 5.00 |
DX Trade payables and related accounts | 4 270.00 | 4 068.00 | | 4 270.00 |
DY Tax and social security liabilities | 174.00 | | | 174.00 |
DZ Fixed asset liabilities and related accounts | 619.00 | | | 619.00 |
EC TOTAL (IV) | 5 495.00 | 4 068.00 | | 5 495.00 |
EE Grand total (I to V) | 32 451.00 | 34 271.00 | | 32 451.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FQ Other income | | | 1.00 | |
FR Total operating income (I) | | | 1.00 | |
FU Purchases of raw materials and other supplies | | | | |
FV Inventory change (raw materials and supplies) | | | 8.00 | |
FW Other purchases and external expenses | | | 3 071.00 | |
FX Taxes, duties, and similar payments | | | 174.00 | |
GE Other Expenses | | | 1.00 | |
GF Total Operating Expenses (II) | | | 3 246.00 | |
GG - OPERATING RESULT (I - II) | | | -3 245.00 | |
GL Other interest and similar income | | | 7.00 | |
GP Total financial income (V) | | | 7.00 | |
GR Interest and similar expenses | | | | |
GT Net expenses on sales of marketable securities | | | 9.00 | |
GU Total financial expenses (VI) | | | 9.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -2.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -3 247.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 8.00 | 7.00 | | 8.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 3 256.00 | 6 576.00 | | 3 256.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -3 247.00 | -6 569.00 | | -3 247.00 |
| |
| 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 | 4 477.00 | | 13 338.00 | 4 477.00 |
I4 DECREASES Grand Total | | | 17 815.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 17 815.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 4 477.00 | | 13 338.00 | 4 477.00 |
| |
| 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 | 4 270.00 | 4 270.00 | | 4 270.00 |
8J Fixed Asset Liabilities and Related Accounts | 619.00 | 619.00 | | 619.00 |
VB VAT | 4 890.00 | 4 890.00 | | 4 890.00 |
VG Loans with a maturity of up to one year at origin | 432.00 | 432.00 | | 432.00 |
VQ Other Taxes, Duties, and Similar Debts | 174.00 | 174.00 | | 174.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 4 890.00 | 4 890.00 | | 4 890.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 5 495.00 | 5 495.00 | | 5 495.00 |
