| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AB Establishment Expenses | 1 457.00 | 340.00 | 1 117.00 | 1 457.00 |
BJ TOTAL (I) | 1 457.00 | 340.00 | 1 117.00 | 1 457.00 |
BZ Other receivables | 430.00 | | 430.00 | 430.00 |
CF Cash and cash equivalents | 4 677.00 | | 4 677.00 | 4 677.00 |
CH Prepaid expenses | 168.00 | | 168.00 | 168.00 |
CJ TOTAL (II) | 5 275.00 | | 5 275.00 | 5 275.00 |
CO Grand total (0 to V) | 6 732.00 | 340.00 | 6 392.00 | 6 732.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 5 000.00 | | | 5 000.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -2 380.00 | | | -2 380.00 |
DL TOTAL (I) | 2 620.00 | | | 2 620.00 |
DV Miscellaneous Loans and Financial Debts (4) | 1 180.00 | | | 1 180.00 |
DX Trade payables and related accounts | 2 592.00 | | | 2 592.00 |
EC TOTAL (IV) | 3 772.00 | | | 3 772.00 |
EE Grand total (I to V) | 6 392.00 | | | 6 392.00 |
EG Accrued income and payables due within one year | 3 772.00 | | | 3 772.00 |
EI Including equity loans | 1 180.00 | | | 1 180.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 3 040.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 340.00 | |
GF Total Operating Expenses (II) | | | 3 380.00 | |
GG - OPERATING RESULT (I - II) | | | -3 380.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -3 380.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HB Exceptional income from capital transactions | 1 000.00 | | | 1 000.00 |
HD Total exceptional income (VII) | 1 000.00 | | | 1 000.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 1 000.00 | | | 1 000.00 |
HL TOTAL REVENUE (I + III + V + VII) | 1 000.00 | | | 1 000.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 3 380.00 | | | 3 380.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -2 380.00 | | | -2 380.00 |
| |
| 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 | | | 1 457.00 | |
CZ ACQUISITIONS: Establishment, Development, or Research Expenses | | | 1 457.00 | |
I4 DECREASES Grand Total | | | 1 457.00 | |
IN DECREASES Start-up, development, or research expenses | | | 1 457.00 | |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | | 340.00 | | |
PE DEPRECIATION Total including other intangible assets | | 340.00 | | |
| |
| 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 | 2 592.00 | 2 592.00 | | 2 592.00 |
VB VAT | 430.00 | 430.00 | | 430.00 |
VI Group and Associates | 1 180.00 | 1 180.00 | | 1 180.00 |
VS Prepaid expenses | 168.00 | 168.00 | | 168.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 598.00 | 598.00 | | 598.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 3 772.00 | 3 772.00 | | 3 772.00 |
