| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AB Establishment Expenses | 6 500.00 | 6 500.00 | | 6 500.00 |
AT Other tangible assets | 1 923.00 | 1 923.00 | | 1 923.00 |
BD Other fixed assets | 10 000.00 | | 10 000.00 | 10 000.00 |
BH Other financial assets | 15.00 | | 15.00 | 15.00 |
BJ TOTAL (I) | 18 438.00 | 8 423.00 | 10 015.00 | 18 438.00 |
BV Advances and down payments on orders | 1 269.00 | | 1 269.00 | 1 269.00 |
BZ Other receivables | 409 157.00 | | 409 157.00 | 409 157.00 |
CF Cash and cash equivalents | 18 842.00 | | 18 842.00 | 18 842.00 |
CJ TOTAL (II) | 429 268.00 | | 429 268.00 | 429 268.00 |
CO Grand total (0 to V) | 447 706.00 | 8 423.00 | 439 283.00 | 447 706.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 000.00 | 1 000.00 | | 1 000.00 |
DD Legal reserve (1) | 100.00 | 100.00 | | 100.00 |
DG Other reserves | 71 172.00 | 147 249.00 | | 71 172.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -47 916.00 | -76 077.00 | | -47 916.00 |
DL TOTAL (I) | 24 356.00 | 72 272.00 | | 24 356.00 |
DV Miscellaneous Loans and Financial Debts (4) | 412 691.00 | 321 358.00 | | 412 691.00 |
DX Trade payables and related accounts | 2 236.00 | 1 033.00 | | 2 236.00 |
DY Tax and social security liabilities | | 8 118.00 | | |
EC TOTAL (IV) | 414 927.00 | 330 508.00 | | 414 927.00 |
EE Grand total (I to V) | 439 283.00 | 402 780.00 | | 439 283.00 |
EG Accrued income and payables due within one year | 414 927.00 | 330 508.00 | | 414 927.00 |
| |
| 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 | | | 5 015.00 | |
FX Taxes, duties, and similar payments | | | -18.00 | |
FY Salaries and Wages | | | | |
FZ Social Security Contributions | | | | |
GA Operating Expenses - Depreciation and Amortization | | | | |
GF Total Operating Expenses (II) | | | 4 997.00 | |
GG - OPERATING RESULT (I - II) | | | -4 996.00 | |
GL Other interest and similar income | | | 5 804.00 | |
GP Total financial income (V) | | | 5 804.00 | |
GR Interest and similar expenses | | | 167.00 | |
GU Total financial expenses (VI) | | | 167.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 5 637.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 640.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | 48 556.00 | 65 000.00 | | 48 556.00 |
HH Total exceptional expenses (VIII) | 48 556.00 | 65 000.00 | | 48 556.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -48 556.00 | -65 000.00 | | -48 556.00 |
HL TOTAL REVENUE (I + III + V + VII) | 5 804.00 | 2 824.00 | | 5 804.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 53 720.00 | 78 901.00 | | 53 720.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -47 916.00 | -76 077.00 | | -47 916.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 8 423.00 | | | 8 423.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 8 423.00 | | | 8 423.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
UT Other financial assets | 15.00 | | 15.00 | 15.00 |
UX Other trade receivables | 409 157.00 | 409 157.00 | | 409 157.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 409 172.00 | 409 157.00 | 15.00 | 409 172.00 |
