| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AB Establishment Expenses | 256.00 | 256.00 | | 256.00 |
AT Other tangible assets | 3 133.00 | 2 291.00 | 842.00 | 3 133.00 |
BJ TOTAL (I) | 3 390.00 | 2 547.00 | 842.00 | 3 390.00 |
BZ Other receivables | 713.00 | | 713.00 | 713.00 |
CF Cash and cash equivalents | 42.00 | | 42.00 | 42.00 |
CJ TOTAL (II) | 755.00 | | 755.00 | 755.00 |
CO Grand total (0 to V) | 4 144.00 | 2 547.00 | 1 597.00 | 4 144.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 500.00 | | | 1 500.00 |
DH Retained earnings | -4 042.00 | | | -4 042.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -727.00 | | | -727.00 |
DL TOTAL (I) | -3 269.00 | | | -3 269.00 |
DV Miscellaneous Loans and Financial Debts (4) | 3 603.00 | | | 3 603.00 |
DX Trade payables and related accounts | 1 080.00 | | | 1 080.00 |
DY Tax and social security liabilities | 183.00 | | | 183.00 |
EC TOTAL (IV) | 4 866.00 | | | 4 866.00 |
EE Grand total (I to V) | 1 597.00 | | | 1 597.00 |
EG Accrued income and payables due within one year | 4 866.00 | | | 4 866.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
GA Operating Expenses - Depreciation and Amortization | | | 727.00 | |
GF Total Operating Expenses (II) | | | 727.00 | |
GG - OPERATING RESULT (I - II) | | | -727.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -727.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 727.00 | | | 727.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -727.00 | | | -727.00 |
| |
| 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 | 3 390.00 | | | 3 390.00 |
CZ ACQUISITIONS: Establishment, Development, or Research Expenses | 256.00 | | | 256.00 |
I4 DECREASES Grand Total | | | 3 390.00 | |
IN DECREASES Start-up, development, or research expenses | | | 256.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 3 133.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 3 133.00 | | | 3 133.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 1 821.00 | 727.00 | | 1 821.00 |
CY DEPRECIATION Start-up, development, or research expenses | 256.00 | | | 256.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 1 564.00 | 727.00 | | 1 564.00 |
| |
| 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 | 1 080.00 | 1 080.00 | | 1 080.00 |
VB VAT | 713.00 | 713.00 | | 713.00 |
VI Group and Associates | 3 603.00 | 3 603.00 | | 3 603.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 713.00 | 713.00 | | 713.00 |
VW VAT | 183.00 | 183.00 | | 183.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 4 866.00 | 4 866.00 | | 4 866.00 |
