| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AB Establishment Expenses | 1 200.00 | 825.00 | 375.00 | 1 200.00 |
BJ TOTAL (I) | 1 315.00 | 850.00 | 465.00 | 1 315.00 |
BZ Other receivables | 62 000.00 | | 62 000.00 | 62 000.00 |
CF Cash and cash equivalents | 43 393.00 | | 43 393.00 | 43 393.00 |
CJ TOTAL (II) | 105 393.00 | | 105 393.00 | 105 393.00 |
CO Grand total (0 to V) | 106 708.00 | 850.00 | 105 858.00 | 106 708.00 |
CU Other investments | 115.00 | 25.00 | 90.00 | 115.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 5 000.00 | 5 000.00 | | 5 000.00 |
DD Legal reserve (1) | 161.00 | | | 161.00 |
DG Other reserves | 3 057.00 | | | 3 057.00 |
DH Retained earnings | | -8 635.00 | | |
DI RESULTS FOR THE YEAR (Profit or Loss) | -3 156.00 | 11 853.00 | | -3 156.00 |
DL TOTAL (I) | 5 062.00 | 8 218.00 | | 5 062.00 |
DV Miscellaneous Loans and Financial Debts (4) | 98 714.00 | 98 694.00 | | 98 714.00 |
DX Trade payables and related accounts | 1 771.00 | 1 760.00 | | 1 771.00 |
DY Tax and social security liabilities | 311.00 | 3 515.00 | | 311.00 |
EC TOTAL (IV) | 100 796.00 | 103 969.00 | | 100 796.00 |
EE Grand total (I to V) | 105 858.00 | 112 187.00 | | 105 858.00 |
EG Accrued income and payables due within one year | 2 082.00 | 5 275.00 | | 2 082.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | | | | |
FJ Net sales | | | | |
FR Total operating income (I) | | | | |
FW Other purchases and external expenses | | | 1 998.00 | |
FX Taxes, duties, and similar payments | | | 918.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 240.00 | |
GE Other Expenses | | | | |
GF Total Operating Expenses (II) | | | 3 156.00 | |
GG - OPERATING RESULT (I - II) | | | -3 156.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -3 156.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | | 568.00 | | |
HL TOTAL REVENUE (I + III + V + VII) | | 15 000.00 | | |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 3 156.00 | 3 147.00 | | 3 156.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -3 156.00 | 11 853.00 | | -3 156.00 |
| |
| 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 | 1 295.00 | | 20.00 | 1 295.00 |
CZ ACQUISITIONS: Establishment, Development, or Research Expenses | 1 200.00 | | | 1 200.00 |
I3 DECREASES Total Financial Fixed Assets | | | 115.00 | |
I4 DECREASES Grand Total | | | 1 315.00 | |
IN DECREASES Start-up, development, or research expenses | | | 1 200.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 95.00 | | 20.00 | 95.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
7B Total provisions for depreciation | 25.00 | | | 25.00 |
7C Grand total | 25.00 | | | 25.00 |
9U on fixed assets – equity investments | | | | |
| |
| 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 | 1 771.00 | 1 771.00 | | 1 771.00 |
VC Group and associates | 62 000.00 | | 62 000.00 | 62 000.00 |
VI Group and Associates | 98 714.00 | | | 98 714.00 |
VQ Other Taxes, Duties, and Similar Debts | 311.00 | 311.00 | | 311.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 62 000.00 | | 62 000.00 | 62 000.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 100 796.00 | 2 082.00 | | 100 796.00 |
