| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AV Fixed assets in progress | 4 673.00 | | 4 673.00 | 4 673.00 |
BJ TOTAL (I) | 4 673.00 | | 4 673.00 | 4 673.00 |
BZ Other receivables | 3 908.00 | | 3 908.00 | 3 908.00 |
CF Cash and cash equivalents | 16 766.00 | | 16 766.00 | 16 766.00 |
CJ TOTAL (II) | 20 675.00 | | 20 675.00 | 20 675.00 |
CO Grand total (0 to V) | 25 348.00 | | 25 348.00 | 25 348.00 |
| |
| 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 |
DH Retained earnings | -753.00 | | | -753.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -6 331.00 | -753.00 | | -6 331.00 |
DL TOTAL (I) | -6 084.00 | 247.00 | | -6 084.00 |
DV Miscellaneous Loans and Financial Debts (4) | 26 628.00 | | | 26 628.00 |
DX Trade payables and related accounts | 4 804.00 | 671.00 | | 4 804.00 |
DY Tax and social security liabilities | | 194.00 | | |
EC TOTAL (IV) | 31 432.00 | 865.00 | | 31 432.00 |
EE Grand total (I to V) | 25 348.00 | 1 112.00 | | 25 348.00 |
EI Including equity loans | 26 628.00 | | | 26 628.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FN Capitalized production | | | 7 620.00 | |
FR Total operating income (I) | | | 7 620.00 | |
FW Other purchases and external expenses | | | 9 376.00 | |
FX Taxes, duties, and similar payments | | | | |
GF Total Operating Expenses (II) | | | 9 376.00 | |
GG - OPERATING RESULT (I - II) | | | -1 756.00 | |
GR Interest and similar expenses | | | 1 628.00 | |
GU Total financial expenses (VI) | | | 1 628.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -1 628.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -3 384.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HF Exceptional expenses on capital transactions | 2 947.00 | | | 2 947.00 |
HH Total exceptional expenses (VIII) | 2 947.00 | | | 2 947.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -2 947.00 | | | -2 947.00 |
HL TOTAL REVENUE (I + III + V + VII) | 7 620.00 | | | 7 620.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 13 951.00 | 753.00 | | 13 951.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -6 331.00 | -753.00 | | -6 331.00 |