| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 22 209.00 | 216.00 | 21 993.00 | 22 209.00 |
BJ TOTAL (I) | 22 209.00 | 216.00 | 21 993.00 | 22 209.00 |
BZ Other receivables | 8 347.00 | | 8 347.00 | 8 347.00 |
CF Cash and cash equivalents | 95 220.00 | | 95 220.00 | 95 220.00 |
CJ TOTAL (II) | 103 577.00 | | 103 577.00 | 103 577.00 |
CO Grand total (0 to V) | 125 786.00 | 216.00 | 125 570.00 | 125 786.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 150 000.00 | | | 150 000.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -40 780.00 | | | -40 780.00 |
DL TOTAL (I) | 109 220.00 | | | 109 220.00 |
DV Miscellaneous Loans and Financial Debts (4) | 4 453.00 | | | 4 453.00 |
DX Trade payables and related accounts | 5 963.00 | | | 5 963.00 |
DY Tax and social security liabilities | 5 934.00 | | | 5 934.00 |
EC TOTAL (IV) | 16 351.00 | | | 16 351.00 |
EE Grand total (I to V) | 125 570.00 | | | 125 570.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 1 822.00 | |
FR Total operating income (I) | | | 1 822.00 | |
FW Other purchases and external expenses | | | 20 080.00 | |
FX Taxes, duties, and similar payments | | | 93.00 | |
FY Salaries and Wages | | | 15 727.00 | |
FZ Social Security Contributions | | | 6 353.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 216.00 | |
GF Total Operating Expenses (II) | | | 42 469.00 | |
GG - OPERATING RESULT (I - II) | | | -40 647.00 | |
GR Interest and similar expenses | | | 133.00 | |
GU Total financial expenses (VI) | | | 133.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -133.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -40 780.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 1 822.00 | | | 1 822.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 42 602.00 | | | 42 602.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -40 780.00 | | | -40 780.00 |
| |
| 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 | | | 22 209.00 | |
I4 DECREASES Grand Total | | | 22 209.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 22 209.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | | | 22 209.00 | |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | | 216.00 | | |
QU DEPRECIATION Total Tangible Fixed Assets | | 216.00 | | |
| |
| 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 | 5 963.00 | 5 963.00 | | 5 963.00 |
8C Staff and Related Accounts | 1 175.00 | 1 175.00 | | 1 175.00 |
8D Social Security and Other Social Organizations | 4 296.00 | 4 296.00 | | 4 296.00 |
VB VAT | 7 693.00 | 7 693.00 | | 7 693.00 |
VI Group and Associates | 4 453.00 | 4 453.00 | | 4 453.00 |
VQ Other Taxes, Duties, and Similar Debts | 109.00 | 109.00 | | 109.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 664.00 | 664.00 | | 664.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 8 357.00 | 8 357.00 | | 8 357.00 |
VW VAT | 354.00 | 354.00 | | 354.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 16 351.00 | 16 351.00 | | 16 351.00 |
