| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AV Fixed assets in progress | | | | |
BJ TOTAL (I) | | | | |
BZ Other receivables | 4 991.00 | | 4 991.00 | 4 991.00 |
CF Cash and cash equivalents | 91 408.00 | | 91 408.00 | 91 408.00 |
CJ TOTAL (II) | 96 399.00 | | 96 399.00 | 96 399.00 |
CO Grand total (0 to V) | 96 399.00 | | 96 399.00 | 96 399.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 120 000.00 | 120 000.00 | | 120 000.00 |
DH Retained earnings | -6 166.00 | | | -6 166.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -20 194.00 | -6 166.00 | | -20 194.00 |
DL TOTAL (I) | 93 639.00 | 113 833.00 | | 93 639.00 |
DX Trade payables and related accounts | 2 760.00 | 2 640.00 | | 2 760.00 |
DY Tax and social security liabilities | | 481.00 | | |
EC TOTAL (IV) | 2 760.00 | 3 121.00 | | 2 760.00 |
EE Grand total (I to V) | 96 399.00 | 116 955.00 | | 96 399.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 2 871.00 | |
FX Taxes, duties, and similar payments | | | | |
GF Total Operating Expenses (II) | | | 2 871.00 | |
GG - OPERATING RESULT (I - II) | | | -2 870.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -2 870.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HH Total exceptional expenses (VIII) | 17 323.00 | | | 17 323.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -17 323.00 | | | -17 323.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 20 194.00 | 6 166.00 | | 20 194.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -20 194.00 | -6 166.00 | | -20 194.00 |
| |
| 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 | 17 323.00 | | | 17 323.00 |
I4 DECREASES Grand Total | | 17 323.00 | | |
IY DECREASES Total Tangible Fixed Assets | | 17 323.00 | | |
LN ACQUISITIONS Total Tangible Fixed Assets | 17 323.00 | | | 17 323.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 17 323.00 | | 17 323.00 | 17 323.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 17 323.00 | | 17 323.00 | 17 323.00 |
| |
| 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 | 2 760.00 | 2 760.00 | | 2 760.00 |
VB VAT | 4 991.00 | 4 991.00 | | 4 991.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 4 991.00 | 4 991.00 | | 4 991.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 2 760.00 | 2 760.00 | | 2 760.00 |
