| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BD Other fixed assets | | | | |
BJ TOTAL (I) | | | | |
CF Cash and cash equivalents | 16 225.00 | | 16 225.00 | 16 225.00 |
CJ TOTAL (II) | 16 225.00 | | 16 225.00 | 16 225.00 |
CO Grand total (0 to V) | 16 225.00 | | 16 225.00 | 16 225.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 20 000.00 | 20 000.00 | | 20 000.00 |
DB Share, merger, contribution premiums, etc. | 22 569.00 | 22 569.00 | | 22 569.00 |
DD Legal reserve (1) | 4 000.00 | 4 000.00 | | 4 000.00 |
DH Retained earnings | -24 419.00 | -15 279.00 | | -24 419.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -9 909.00 | -9 140.00 | | -9 909.00 |
DL TOTAL (I) | 12 240.00 | 22 150.00 | | 12 240.00 |
DX Trade payables and related accounts | 3 985.00 | 3 944.00 | | 3 985.00 |
EC TOTAL (IV) | 3 985.00 | 3 944.00 | | 3 985.00 |
EE Grand total (I to V) | 16 225.00 | 26 094.00 | | 16 225.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FQ Other income | | | 47 000.00 | |
FR Total operating income (I) | | | 47 000.00 | |
FW Other purchases and external expenses | | | 9 905.00 | |
GE Other Expenses | | | 47 000.00 | |
GF Total Operating Expenses (II) | | | 56 905.00 | |
GG - OPERATING RESULT (I - II) | | | -9 905.00 | |
GM Reversals of provisions and transfers of expenses | | | 693.00 | |
GP Total financial income (V) | | | 693.00 | |
GQ Financial allocations to depreciation and provisions | | | | |
GU Total financial expenses (VI) | | | | |
GV - FINANCIAL INCOME (V - VI) | | | 693.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -9 211.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HB Exceptional income from capital transactions | | 64.00 | | |
HD Total exceptional income (VII) | | 64.00 | | |
HF Exceptional expenses on capital transactions | 697.00 | | | 697.00 |
HH Total exceptional expenses (VIII) | 697.00 | | | 697.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -697.00 | 64.00 | | -697.00 |
HL TOTAL REVENUE (I + III + V + VII) | 47 693.00 | 24 064.00 | | 47 693.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 57 603.00 | 33 204.00 | | 57 603.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -9 909.00 | -9 140.00 | | -9 909.00 |
| |
| 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 | 3 985.00 | 3 985.00 | | 3 985.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 16 225.00 | 16 225.00 | | 16 225.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 16 225.00 | 16 225.00 | | 16 225.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 3 985.00 | 3 985.00 | | 3 985.00 |
