| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AB Establishment Expenses | 1 357.00 | 223.00 | 1 134.00 | 1 357.00 |
AR Technical installations, industrial equipment and tools | 4 104.00 | 295.00 | 3 809.00 | 4 104.00 |
BJ TOTAL (I) | 5 462.00 | 518.00 | 4 944.00 | 5 462.00 |
BZ Other receivables | 503.00 | | 503.00 | 503.00 |
CF Cash and cash equivalents | 247.00 | | 247.00 | 247.00 |
CJ TOTAL (II) | 750.00 | | 750.00 | 750.00 |
CO Grand total (0 to V) | 6 212.00 | 518.00 | 5 694.00 | 6 212.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 10 000.00 | | | 10 000.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -4 906.00 | | | -4 906.00 |
DL TOTAL (I) | 5 094.00 | | | 5 094.00 |
DX Trade payables and related accounts | 600.00 | | | 600.00 |
EC TOTAL (IV) | 600.00 | | | 600.00 |
EE Grand total (I to V) | 5 694.00 | | | 5 694.00 |
EG Accrued income and payables due within one year | 600.00 | | | 600.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 4 338.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 518.00 | |
GF Total Operating Expenses (II) | | | 4 856.00 | |
GG - OPERATING RESULT (I - II) | | | -4 856.00 | |
GS Negative differences of foreign exchange | | | 50.00 | |
GU Total financial expenses (VI) | | | 50.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -50.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -4 906.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 4 906.00 | | | 4 906.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -4 906.00 | | | -4 906.00 |
| |
| 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 | | | 5 462.00 | |
CZ ACQUISITIONS: Establishment, Development, or Research Expenses | | | 1 357.00 | |
I4 DECREASES Grand Total | | | 5 462.00 | |
IN DECREASES Start-up, development, or research expenses | | | 1 357.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 4 104.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | | | 4 104.00 | |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | | 518.00 | | |
CY DEPRECIATION Start-up, development, or research expenses | | 223.00 | | |
QU DEPRECIATION Total Tangible Fixed Assets | | 295.00 | | |
| |
| 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 | 600.00 | 600.00 | | 600.00 |
VB VAT | 371.00 | 371.00 | | 371.00 |
VC Group and associates | 132.00 | 132.00 | | 132.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 503.00 | 503.00 | | 503.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 600.00 | 600.00 | | 600.00 |
