| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AV Fixed assets in progress | 9 035.00 | | 9 035.00 | 9 035.00 |
BJ TOTAL (I) | 9 035.00 | | 9 035.00 | 9 035.00 |
BZ Other receivables | 3 521.00 | | 3 521.00 | 3 521.00 |
CF Cash and cash equivalents | 3 103.00 | | 3 103.00 | 3 103.00 |
CJ TOTAL (II) | 6 624.00 | | 6 624.00 | 6 624.00 |
CO Grand total (0 to V) | 15 658.00 | | 15 658.00 | 15 658.00 |
| |
| 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 |
DC Revaluation differences | | 8.00 | | |
DH Retained earnings | -9 524.00 | -6 020.00 | | -9 524.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -8 303.00 | -3 504.00 | | -8 303.00 |
DL TOTAL (I) | -12 828.00 | -4 524.00 | | -12 828.00 |
DV Miscellaneous Loans and Financial Debts (4) | | 5 200.00 | | |
DX Trade payables and related accounts | 3 195.00 | 3 949.00 | | 3 195.00 |
DY Tax and social security liabilities | 174.00 | | | 174.00 |
EA Other liabilities | 25 117.00 | | | 25 117.00 |
EC TOTAL (IV) | 28 486.00 | 9 150.00 | | 28 486.00 |
EE Grand total (I to V) | 15 658.00 | 4 625.00 | | 15 658.00 |
| |
| 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 | |
FW Other purchases and external expenses | | | 2 641.00 | |
FX Taxes, duties, and similar payments | | | 174.00 | |
GE Other Expenses | | | 5 372.00 | |
GF Total Operating Expenses (II) | | | 8 188.00 | |
GG - OPERATING RESULT (I - II) | | | -8 186.00 | |
GR Interest and similar expenses | | | 117.00 | |
GU Total financial expenses (VI) | | | 117.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -117.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -8 303.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 1.00 | 1.00 | | 1.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 8 305.00 | 3 505.00 | | 8 305.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -8 303.00 | -3 504.00 | | -8 303.00 |
| |
| 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 | 2 856.00 | | 6 178.00 | 2 856.00 |
I4 DECREASES Grand Total | | | 9 035.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 9 035.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 2 856.00 | | 6 178.00 | 2 856.00 |
| |
| 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 | 3 195.00 | 3 195.00 | | 3 195.00 |
VB VAT | 3 521.00 | 3 521.00 | | 3 521.00 |
VI Group and Associates | 25 117.00 | 25 117.00 | | 25 117.00 |
VQ Other Taxes, Duties, and Similar Debts | 174.00 | 174.00 | | 174.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 3 521.00 | 3 521.00 | | 3 521.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 28 486.00 | 28 486.00 | | 28 486.00 |
