| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 6.00 | 6.00 | | 6.00 |
BZ Other receivables | 789.00 | 789.00 | | 789.00 |
CF Cash and cash equivalents | 47 840.00 | | 47 840.00 | 47 840.00 |
CJ TOTAL (II) | 48 629.00 | 789.00 | 47 840.00 | 48 629.00 |
CO Grand total (0 to V) | 48 635.00 | 795.00 | 47 840.00 | 48 635.00 |
CU Other investments | 6.00 | 6.00 | | 6.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 5 100.00 | 100.00 | | 5 100.00 |
DB Share, merger, contribution premiums, etc. | 45 000.00 | | | 45 000.00 |
DH Retained earnings | -15 166.00 | -12 228.00 | | -15 166.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -16 224.00 | -2 938.00 | | -16 224.00 |
DL TOTAL (I) | 18 710.00 | -15 066.00 | | 18 710.00 |
DP Provisions for Risks | 5 047.00 | | | 5 047.00 |
DR TOTAL (IV) | 5 047.00 | | | 5 047.00 |
DV Miscellaneous Loans and Financial Debts (4) | 21 083.00 | 15 083.00 | | 21 083.00 |
DX Trade payables and related accounts | 3 000.00 | 3 000.00 | | 3 000.00 |
EC TOTAL (IV) | 24 083.00 | 18 083.00 | | 24 083.00 |
EE Grand total (I to V) | 47 840.00 | 3 017.00 | | 47 840.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 8 713.00 | |
FX Taxes, duties, and similar payments | | | 1 670.00 | |
GC Operating Expenses - Current Assets: Provisions | | | 789.00 | |
GD Operating Expenses - Contingencies and Expenses: Provisions | | | 5 047.00 | |
GF Total Operating Expenses (II) | | | 16 218.00 | |
GG - OPERATING RESULT (I - II) | | | -16 218.00 | |
GJ Financial income from other securities and fixed asset receivables | | | | |
GP Total financial income (V) | | | | |
GQ Financial allocations to depreciation and provisions | | | 6.00 | |
GU Total financial expenses (VI) | | | 6.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -6.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -16 224.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | | 789.00 | | |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 16 224.00 | 3 726.00 | | 16 224.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -16 224.00 | -2 938.00 | | -16 224.00 |
| |
| 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 | 6.00 | | | 6.00 |
I3 DECREASES Total Financial Fixed Assets | | | 6.00 | |
I4 DECREASES Grand Total | | | 6.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 6.00 | | | 6.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
5V Other provisions for risks and expenses | | | | |
5Z Total provisions for risks and expenses | | 5 047.00 | | |
6X Other provisions for depreciation | | 789.00 | | |
7B Total provisions for depreciation | | 795.00 | | |
7C Grand total | | 5 842.00 | | |
9U on fixed assets – equity investments | | | | |
UE of which provisions and reversals: - Operating | | 5 836.00 | | |
UG - Financial | | 6.00 | | |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8A Miscellaneous Loans and Financial Debts | 21 083.00 | | 21 083.00 | 21 083.00 |
8B Suppliers and Related Accounts | 3 000.00 | 3 000.00 | | 3 000.00 |
VC Group and associates | 789.00 | | 789.00 | 789.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 789.00 | | 789.00 | 789.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 24 083.00 | 3 000.00 | 21 083.00 | 24 083.00 |
