| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AN Land | 2 000.00 | | 2 000.00 | 2 000.00 |
AP Buildings | 23 364.00 | 2 077.00 | 21 287.00 | 23 364.00 |
BJ TOTAL (I) | 25 364.00 | 2 077.00 | 23 287.00 | 25 364.00 |
BZ Other receivables | 123.00 | | 123.00 | 123.00 |
CF Cash and cash equivalents | 3 648.00 | | 3 648.00 | 3 648.00 |
CJ TOTAL (II) | 3 771.00 | | 3 771.00 | 3 771.00 |
CO Grand total (0 to V) | 29 135.00 | 2 077.00 | 27 058.00 | 29 135.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 3 000.00 | | | 3 000.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -9 895.00 | | | -9 895.00 |
DL TOTAL (I) | -6 895.00 | | | -6 895.00 |
DV Miscellaneous Loans and Financial Debts (4) | 31 076.00 | | | 31 076.00 |
DX Trade payables and related accounts | 2 877.00 | | | 2 877.00 |
EC TOTAL (IV) | 33 953.00 | | | 33 953.00 |
EE Grand total (I to V) | 27 058.00 | | | 27 058.00 |
EG Accrued income and payables due within one year | 33 953.00 | | | 33 953.00 |
| |
| 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 | | | 6 577.00 | |
FX Taxes, duties, and similar payments | | | 1 246.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 2 077.00 | |
GF Total Operating Expenses (II) | | | 9 899.00 | |
GG - OPERATING RESULT (I - II) | | | -9 899.00 | |
GL Other interest and similar income | | | 4.00 | |
GP Total financial income (V) | | | 4.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 4.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -9 895.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 5.00 | | | 5.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 9 899.00 | | | 9 899.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -9 895.00 | | | -9 895.00 |
| |
| 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 | | | 25 364.00 | |
CZ ACQUISITIONS: Establishment, Development, or Research Expenses | | 3.00 | | |
I4 DECREASES Grand Total | | | 25 364.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 25 364.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | | | 25 364.00 | |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | | 2 077.00 | | |
QU DEPRECIATION Total Tangible Fixed Assets | | 2 077.00 | | |
| |
| 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 | 2 877.00 | 2 877.00 | | 2 877.00 |
VB VAT | 123.00 | 123.00 | | 123.00 |
VI Group and Associates | 31 076.00 | 31 076.00 | | 31 076.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 123.00 | 123.00 | | 123.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 33 953.00 | 33 953.00 | | 33 953.00 |
