| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BV Advances and down payments on orders | 247.00 | | 247.00 | 247.00 |
BZ Other receivables | 2 200.00 | | 2 200.00 | 2 200.00 |
CF Cash and cash equivalents | 7 810.00 | | 7 810.00 | 7 810.00 |
CJ TOTAL (II) | 10 257.00 | | 10 257.00 | 10 257.00 |
CO Grand total (0 to V) | 10 257.00 | | 10 257.00 | 10 257.00 |
CW Deferred expenses or loan issuance costs | 6.00 | | | 6.00 |
| |
| 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 |
DD Legal reserve (1) | | 6.00 | | |
DH Retained earnings | -39 246.00 | -34 621.00 | | -39 246.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -5 137.00 | -4 625.00 | | -5 137.00 |
DL TOTAL (I) | -43 383.00 | -38 246.00 | | -43 383.00 |
DX Trade payables and related accounts | 5 160.00 | 5 672.00 | | 5 160.00 |
EA Other liabilities | 48 480.00 | 35 772.00 | | 48 480.00 |
EC TOTAL (IV) | 53 641.00 | 41 445.00 | | 53 641.00 |
EE Grand total (I to V) | 10 257.00 | 3 199.00 | | 10 257.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FQ Other income | | | 9.00 | |
FR Total operating income (I) | | | 9.00 | |
FW Other purchases and external expenses | | | 5 759.00 | |
FX Taxes, duties, and similar payments | | | 46.00 | |
GF Total Operating Expenses (II) | | | 5 804.00 | |
GG - OPERATING RESULT (I - II) | | | -5 795.00 | |
GR Interest and similar expenses | | | 1 339.00 | |
GU Total financial expenses (VI) | | | 1 339.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -1 339.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -7 135.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | -1 998.00 | -1 881.00 | | -1 998.00 |
HL TOTAL REVENUE (I + III + V + VII) | 9.00 | | | 9.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 5 146.00 | 4 625.00 | | 5 146.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -5 137.00 | -4 625.00 | | -5 137.00 |
| |
| 5 - Fixed assets increase - decrease | Gross value at beginning of year - Item by item | Revaluation - Disposals | Acquisition - Gross value at year-end | |
IO DECREASES Total including other intangible assets | 6.00 | | | 6.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
02 aucun libellé | 6.00 | | | 6.00 |
9U on fixed assets – equity investments | | | | |