| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AB Establishment Expenses | 16 096.00 | 1 349.00 | 14 747.00 | 16 096.00 |
BD Other fixed assets | 114 000.00 | | 114 000.00 | 114 000.00 |
BJ TOTAL (I) | 130 096.00 | 1 349.00 | 128 747.00 | 130 096.00 |
BX Customers and related accounts | 10 520.00 | | 10 520.00 | 10 520.00 |
BZ Other receivables | 390.00 | | 390.00 | 390.00 |
CF Cash and cash equivalents | 2 305.00 | | 2 305.00 | 2 305.00 |
CJ TOTAL (II) | 13 215.00 | | 13 215.00 | 13 215.00 |
CO Grand total (0 to V) | 143 311.00 | 1 349.00 | 141 962.00 | 143 311.00 |
| |
| 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) | -4 621.00 | | | -4 621.00 |
DL TOTAL (I) | 5 379.00 | | | 5 379.00 |
DU Loans and Debts from Credit Institutions (3) | 95 000.00 | | | 95 000.00 |
DV Miscellaneous Loans and Financial Debts (4) | 26 700.00 | | | 26 700.00 |
DX Trade payables and related accounts | 2 339.00 | | | 2 339.00 |
DY Tax and social security liabilities | 11 503.00 | | | 11 503.00 |
EA Other liabilities | 1 040.00 | | | 1 040.00 |
EC TOTAL (IV) | 136 582.00 | | | 136 582.00 |
EE Grand total (I to V) | 141 962.00 | | | 141 962.00 |
EG Accrued income and payables due within one year | 136 582.00 | | | 136 582.00 |
EI Including equity loans | 26 700.00 | | | 26 700.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FD Production sold - goods | 32 900.00 | | 32 900.00 | 32 900.00 |
FJ Net sales | 32 900.00 | | 32 900.00 | 32 900.00 |
FQ Other income | | | 3.00 | |
FR Total operating income (I) | | | 32 903.00 | |
FW Other purchases and external expenses | | | 8 866.00 | |
FY Salaries and Wages | | | 19 940.00 | |
FZ Social Security Contributions | | | 7 368.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 1 349.00 | |
GF Total Operating Expenses (II) | | | 37 524.00 | |
GG - OPERATING RESULT (I - II) | | | -4 621.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -4 621.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 32 903.00 | | | 32 903.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 37 524.00 | | | 37 524.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -4 621.00 | | | -4 621.00 |
| |
| 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 | | | 130 096.00 | |
CZ ACQUISITIONS: Establishment, Development, or Research Expenses | | | 16 096.00 | |
I3 DECREASES Total Financial Fixed Assets | | | 114 000.00 | |
I4 DECREASES Grand Total | | | 130 096.00 | |
IN DECREASES Start-up, development, or research expenses | | | 16 096.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | | | 114 000.00 | |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | | 1 349.00 | | |
PE DEPRECIATION Total including other intangible assets | | 1 349.00 | | |
| |
| 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 | 2 339.00 | 2 339.00 | | 2 339.00 |
8C Staff and Related Accounts | 2 134.00 | 2 134.00 | | 2 134.00 |
8D Social Security and Other Social Organizations | 6 503.00 | 6 503.00 | | 6 503.00 |
8K Other liabilities (including liabilities related to repo transactions) | 1 040.00 | 1 040.00 | | 1 040.00 |
VH Loans with a maturity of more than one year at origin | 95 000.00 | 95 000.00 | | 95 000.00 |
VI Group and Associates | 26 700.00 | 26 700.00 | | 26 700.00 |
VJ Loans taken out during the year | 95 000.00 | | | 95 000.00 |
VW VAT | 2 866.00 | 2 866.00 | | 2 866.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 136 582.00 | 136 582.00 | | 136 582.00 |
