| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AB Establishment Expenses | 1 078.00 | 456.00 | 621.00 | 1 078.00 |
BJ TOTAL (I) | 1 078.00 | 456.00 | 621.00 | 1 078.00 |
BV Advances and down payments on orders | 7 554.00 | | 7 554.00 | 7 554.00 |
BZ Other receivables | 1 180.00 | | 1 180.00 | 1 180.00 |
CF Cash and cash equivalents | 10 000.00 | | 10 000.00 | 10 000.00 |
CJ TOTAL (II) | 18 735.00 | | 18 735.00 | 18 735.00 |
CO Grand total (0 to V) | 19 813.00 | 456.00 | 19 357.00 | 19 813.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 10 000.00 | 10 000.00 | | 10 000.00 |
DH Retained earnings | -3 484.00 | -1 025.00 | | -3 484.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -1 858.00 | -2 458.00 | | -1 858.00 |
DL TOTAL (I) | 4 657.00 | 6 515.00 | | 4 657.00 |
DV Miscellaneous Loans and Financial Debts (4) | 9 494.00 | 8 894.00 | | 9 494.00 |
DX Trade payables and related accounts | 5 205.00 | 3 840.00 | | 5 205.00 |
EC TOTAL (IV) | 14 700.00 | 12 734.00 | | 14 700.00 |
EE Grand total (I to V) | 19 357.00 | 19 250.00 | | 19 357.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 1 643.00 | |
GB Operating Expenses - Provisions | | | 215.00 | |
GF Total Operating Expenses (II) | | | 1 858.00 | |
GG - OPERATING RESULT (I - II) | | | -1 858.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -1 858.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 1 858.00 | 2 458.00 | | 1 858.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -1 858.00 | -2 458.00 | | -1 858.00 |
| |
| 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 | 1 078.00 | | | 1 078.00 |
CZ ACQUISITIONS: Establishment, Development, or Research Expenses | 1 078.00 | | | 1 078.00 |
I4 DECREASES Grand Total | | | 1 078.00 | |
IN DECREASES Start-up, development, or research expenses | | | 1 078.00 | |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 241.00 | 216.00 | | 241.00 |
CY DEPRECIATION Start-up, development, or research expenses | 241.00 | 216.00 | | 241.00 |
| |
| 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 | 5 206.00 | 5 206.00 | | 5 206.00 |
VI Group and Associates | 9 494.00 | 9 494.00 | | 9 494.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 1 181.00 | 1 181.00 | | 1 181.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 1 181.00 | 1 181.00 | | 1 181.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 14 700.00 | 14 700.00 | | 14 700.00 |
