| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 14 972.00 | 14 972.00 | | 14 972.00 |
BJ TOTAL (I) | 14 972.00 | 14 972.00 | | 14 972.00 |
BZ Other receivables | 920.00 | | 920.00 | 920.00 |
CF Cash and cash equivalents | 56 006.00 | | 56 006.00 | 56 006.00 |
CJ TOTAL (II) | 56 926.00 | | 56 926.00 | 56 926.00 |
CO Grand total (0 to V) | 71 898.00 | 14 972.00 | 56 926.00 | 71 898.00 |
| |
| 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) | 100.00 | 100.00 | | 100.00 |
DH Retained earnings | 51 530.00 | 51 530.00 | | 51 530.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -2 731.00 | -2 731.00 | | -2 731.00 |
DL TOTAL (I) | 49 899.00 | 49 899.00 | | 49 899.00 |
DV Miscellaneous Loans and Financial Debts (4) | 6 727.00 | 6 727.00 | | 6 727.00 |
DY Tax and social security liabilities | 300.00 | 300.00 | | 300.00 |
EC TOTAL (IV) | 7 027.00 | 7 027.00 | | 7 027.00 |
EE Grand total (I to V) | 56 926.00 | 56 926.00 | | 56 926.00 |
EG Accrued income and payables due within one year | 7 027.00 | 7 027.00 | | 7 027.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 2 831.00 | |
FX Taxes, duties, and similar payments | | | 255.00 | |
GA Operating Expenses - Depreciation and Amortization | | | -356.00 | |
GE Other Expenses | | | 1.00 | |
GF Total Operating Expenses (II) | | | 2 731.00 | |
GG - OPERATING RESULT (I - II) | | | -2 731.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -2 731.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 2 731.00 | 2 731.00 | | 2 731.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -2 731.00 | -2 731.00 | | -2 731.00 |
| |
| 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 | 14 972.00 | | | 14 972.00 |
I4 DECREASES Grand Total | | | 14 972.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 14 972.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 14 972.00 | | | 14 972.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 14 972.00 | 356.00 | 356.00 | 14 972.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 14 972.00 | 356.00 | 356.00 | 14 972.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
VB VAT | 920.00 | 920.00 | | 920.00 |
VI Group and Associates | 6 727.00 | 6 727.00 | | 6 727.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 920.00 | 920.00 | | 920.00 |
VW VAT | 300.00 | 300.00 | | 300.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 7 027.00 | 7 027.00 | | 7 027.00 |
