| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AR Technical installations, industrial equipment and tools | 1 347.00 | 1 347.00 | | 1 347.00 |
AT Other tangible assets | 6 722.00 | 5 355.00 | 1 366.00 | 6 722.00 |
BJ TOTAL (I) | 8 069.00 | 6 702.00 | 1 366.00 | 8 069.00 |
BX Customers and related accounts | | | | |
BZ Other receivables | 450.00 | | 450.00 | 450.00 |
CD Marketable securities | | | | |
CF Cash and cash equivalents | 40 010.00 | | 40 010.00 | 40 010.00 |
CH Prepaid expenses | 600.00 | | 600.00 | 600.00 |
CJ TOTAL (II) | 41 060.00 | | 41 060.00 | 41 060.00 |
CO Grand total (0 to V) | 49 130.00 | 6 702.00 | 42 427.00 | 49 130.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 10 000.00 | 10 000.00 | | 10 000.00 |
DD Legal reserve (1) | 1 000.00 | 1 000.00 | | 1 000.00 |
DG Other reserves | 35 829.00 | 65 180.00 | | 35 829.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -11 041.00 | -3 636.00 | | -11 041.00 |
DL TOTAL (I) | 35 789.00 | 72 544.00 | | 35 789.00 |
DV Miscellaneous Loans and Financial Debts (4) | 1 773.00 | 1 773.00 | | 1 773.00 |
DX Trade payables and related accounts | 1 200.00 | 480.00 | | 1 200.00 |
DY Tax and social security liabilities | 3 664.00 | 2 881.00 | | 3 664.00 |
EC TOTAL (IV) | 6 638.00 | 5 135.00 | | 6 638.00 |
EE Grand total (I to V) | 42 427.00 | 77 679.00 | | 42 427.00 |
EG Accrued income and payables due within one year | 6 638.00 | 5 135.00 | | 6 638.00 |
EI Including equity loans | 1 773.00 | | | 1 773.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 7 200.00 | | 7 200.00 | 7 200.00 |
FJ Net sales | 7 200.00 | | 7 200.00 | 7 200.00 |
FR Total operating income (I) | | | 7 200.00 | |
FW Other purchases and external expenses | | | 17 511.00 | |
FX Taxes, duties, and similar payments | | | 255.00 | |
FZ Social Security Contributions | | | 99.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 384.00 | |
GF Total Operating Expenses (II) | | | 18 250.00 | |
GG - OPERATING RESULT (I - II) | | | -11 050.00 | |
GL Other interest and similar income | | | 62.00 | |
GP Total financial income (V) | | | 62.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 62.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -10 987.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | 54.00 | | | 54.00 |
HH Total exceptional expenses (VIII) | 54.00 | | | 54.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -54.00 | | | -54.00 |
HL TOTAL REVENUE (I + III + V + VII) | 7 262.00 | 15 103.00 | | 7 262.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 18 304.00 | 18 740.00 | | 18 304.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -11 041.00 | -3 636.00 | | -11 041.00 |
| |
| 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 | 8 069.00 | | | 8 069.00 |
I4 DECREASES Grand Total | | | 8 069.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 8 069.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 8 069.00 | | | 8 069.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 6 318.00 | 384.00 | | 6 318.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 6 318.00 | 384.00 | | 6 318.00 |
| |
| 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 | 1 200.00 | 1 200.00 | | 1 200.00 |
8C Staff and Related Accounts | 3 097.00 | 3 097.00 | | 3 097.00 |
VB VAT | 450.00 | 450.00 | | 450.00 |
VI Group and Associates | 1 773.00 | 1 773.00 | | 1 773.00 |
VQ Other Taxes, Duties, and Similar Debts | 128.00 | 128.00 | | 128.00 |
VS Prepaid expenses | 600.00 | 600.00 | | 600.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 1 050.00 | 1 050.00 | | 1 050.00 |
VW VAT | 439.00 | 439.00 | | 439.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 6 638.00 | 6 638.00 | | 6 638.00 |
