| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BH Other financial assets | 122.00 | | 122.00 | 122.00 |
BJ TOTAL (I) | 122.00 | | 122.00 | 122.00 |
BZ Other receivables | | | | |
CF Cash and cash equivalents | 13 038.00 | | 13 038.00 | 13 038.00 |
CH Prepaid expenses | | | | |
CJ TOTAL (II) | 13 038.00 | | 13 038.00 | 13 038.00 |
CO Grand total (0 to V) | 13 160.00 | | 13 160.00 | 13 160.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 45 000.00 | 45 000.00 | | 45 000.00 |
DH Retained earnings | -42 948.00 | -22 193.00 | | -42 948.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -13 645.00 | -20 755.00 | | -13 645.00 |
DL TOTAL (I) | -11 592.00 | 2 052.00 | | -11 592.00 |
DV Miscellaneous Loans and Financial Debts (4) | 10 000.00 | 10 327.00 | | 10 000.00 |
DX Trade payables and related accounts | 14 752.00 | 14 088.00 | | 14 752.00 |
EC TOTAL (IV) | 24 752.00 | 24 415.00 | | 24 752.00 |
EE Grand total (I to V) | 13 160.00 | 26 467.00 | | 13 160.00 |
EI Including equity loans | 10 000.00 | | | 10 000.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 10 063.00 | |
FZ Social Security Contributions | | | 2 783.00 | |
GE Other Expenses | | | | |
GF Total Operating Expenses (II) | | | 12 845.00 | |
GG - OPERATING RESULT (I - II) | | | -12 845.00 | |
GR Interest and similar expenses | | | 799.00 | |
GU Total financial expenses (VI) | | | 799.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -799.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -13 645.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 13 645.00 | 20 755.00 | | 13 645.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -13 645.00 | -20 755.00 | | -13 645.00 |
| |
| 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 | 122.00 | | | 122.00 |
I3 DECREASES Total Financial Fixed Assets | | | 122.00 | |
I4 DECREASES Grand Total | | | 122.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 122.00 | | | 122.00 |
| |
| 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 | 14 752.00 | 14 752.00 | | 14 752.00 |
UT Other financial assets | 122.00 | 122.00 | | 122.00 |
VI Group and Associates | 10 000.00 | 10 000.00 | | 10 000.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 122.00 | 122.00 | | 122.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 24 752.00 | 24 752.00 | | 24 752.00 |
