| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 983.00 | | 983.00 | 983.00 |
BV Advances and down payments on orders | | | | |
CF Cash and cash equivalents | 34 745.00 | | 34 745.00 | 34 745.00 |
CJ TOTAL (II) | 34 745.00 | | 34 745.00 | 34 745.00 |
CO Grand total (0 to V) | 35 728.00 | | 35 728.00 | 35 728.00 |
CU Other investments | 983.00 | | 983.00 | 983.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 60 000.00 | 60 000.00 | | 60 000.00 |
DH Retained earnings | -21 375.00 | -17 280.00 | | -21 375.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -4 992.00 | -4 096.00 | | -4 992.00 |
DL TOTAL (I) | 33 633.00 | 38 625.00 | | 33 633.00 |
DX Trade payables and related accounts | 2 095.00 | 3 353.00 | | 2 095.00 |
EC TOTAL (IV) | 2 095.00 | 3 353.00 | | 2 095.00 |
EE Grand total (I to V) | 35 728.00 | 41 978.00 | | 35 728.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 4 763.00 | |
GF Total Operating Expenses (II) | | | 4 763.00 | |
GG - OPERATING RESULT (I - II) | | | -4 763.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 35.00 | |
GM Reversals of provisions and transfers of expenses | | | 20.00 | |
GP Total financial income (V) | | | 55.00 | |
GR Interest and similar expenses | | | 284.00 | |
GU Total financial expenses (VI) | | | 284.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -229.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -4 992.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 55.00 | 71.00 | | 55.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 5 047.00 | 4 166.00 | | 5 047.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -4 992.00 | -4 096.00 | | -4 992.00 |
| |
| 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 | 983.00 | | | 983.00 |
I3 DECREASES Total Financial Fixed Assets | | | 983.00 | |
I4 DECREASES Grand Total | | | 983.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 983.00 | | | 983.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
7B Total provisions for depreciation | 20.00 | | 20.00 | 20.00 |
7C Grand total | 20.00 | | 20.00 | 20.00 |
| |
| 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 | 2 095.00 | 2 095.00 | | 2 095.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 2 095.00 | 2 095.00 | | 2 095.00 |
