| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AB Establishment Expenses | 956.00 | 956.00 | | 956.00 |
AR Technical installations, industrial equipment and tools | 3 909.00 | 3 909.00 | | 3 909.00 |
AT Other tangible assets | 65 141.00 | 65 141.00 | | 65 141.00 |
BJ TOTAL (I) | 70 006.00 | 70 006.00 | | 70 006.00 |
BZ Other receivables | 135.00 | | 135.00 | 135.00 |
CD Marketable securities | 155.00 | | 155.00 | 155.00 |
CF Cash and cash equivalents | 4.00 | | 4.00 | 4.00 |
CJ TOTAL (II) | 294.00 | | 294.00 | 294.00 |
CO Grand total (0 to V) | 70 300.00 | 70 006.00 | 294.00 | 70 300.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 10 001.00 | 10 001.00 | | 10 001.00 |
DH Retained earnings | -44 497.00 | -46 954.00 | | -44 497.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -5 999.00 | 2 457.00 | | -5 999.00 |
DL TOTAL (I) | -40 495.00 | -34 496.00 | | -40 495.00 |
DV Miscellaneous Loans and Financial Debts (4) | 37 909.00 | 33 501.00 | | 37 909.00 |
DX Trade payables and related accounts | 1 037.00 | 1 804.00 | | 1 037.00 |
DY Tax and social security liabilities | 1 843.00 | 505.00 | | 1 843.00 |
EC TOTAL (IV) | 40 789.00 | 35 809.00 | | 40 789.00 |
EE Grand total (I to V) | 294.00 | 1 313.00 | | 294.00 |
EG Accrued income and payables due within one year | 40 789.00 | 35 809.00 | | 40 789.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | 10 499.00 | | 10 499.00 | 10 499.00 |
FJ Net sales | 10 499.00 | | 10 499.00 | 10 499.00 |
FR Total operating income (I) | | | 10 499.00 | |
FS Purchases of goods (including customs duties) | | | 736.00 | |
FW Other purchases and external expenses | | | 10 847.00 | |
FX Taxes, duties, and similar payments | | | 2 095.00 | |
FY Salaries and Wages | | | 1 672.00 | |
FZ Social Security Contributions | | | 1 144.00 | |
GE Other Expenses | | | 1.00 | |
GF Total Operating Expenses (II) | | | 16 494.00 | |
GG - OPERATING RESULT (I - II) | | | -5 995.00 | |
GR Interest and similar expenses | | | 4.00 | |
GU Total financial expenses (VI) | | | 4.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -4.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -5 999.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 10 499.00 | 22 434.00 | | 10 499.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 16 498.00 | 19 977.00 | | 16 498.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -5 999.00 | 2 457.00 | | -5 999.00 |
| |
| 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 | 70 006.00 | | | 70 006.00 |
CZ ACQUISITIONS: Establishment, Development, or Research Expenses | 956.00 | | | 956.00 |
I4 DECREASES Grand Total | | | 70 006.00 | |
IN DECREASES Start-up, development, or research expenses | | | 956.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 69 050.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 69 050.00 | | | 69 050.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 70 006.00 | | | 70 006.00 |
CY DEPRECIATION Start-up, development, or research expenses | 956.00 | | | 956.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 69 050.00 | | | 69 050.00 |
| |
| 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 | 1 037.00 | 1 037.00 | | 1 037.00 |
8D Social Security and Other Social Organizations | 282.00 | 282.00 | | 282.00 |
VI Group and Associates | 37 909.00 | 37 909.00 | | 37 909.00 |
VM Income taxes | 135.00 | 135.00 | | 135.00 |
VQ Other Taxes, Duties, and Similar Debts | 1 561.00 | 1 561.00 | | 1 561.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 135.00 | 135.00 | | 135.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 40 789.00 | 40 789.00 | | 40 789.00 |
