| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BH Other financial assets | 4 854.00 | | 4 854.00 | 4 854.00 |
BJ TOTAL (I) | 4 854.00 | | 4 854.00 | 4 854.00 |
CF Cash and cash equivalents | 93 710.00 | | 93 710.00 | 93 710.00 |
CJ TOTAL (II) | 93 710.00 | | 93 710.00 | 93 710.00 |
CO Grand total (0 to V) | 98 564.00 | | 98 564.00 | 98 564.00 |
CX Development or Research and Development Expenses | | | 9.00 | |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 37 000.00 | 37 000.00 | | 37 000.00 |
DD Legal reserve (1) | 3 700.00 | 3 700.00 | | 3 700.00 |
DH Retained earnings | 68 856.00 | 116 930.00 | | 68 856.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -12 193.00 | -48 074.00 | | -12 193.00 |
DL TOTAL (I) | 97 364.00 | 109 556.00 | | 97 364.00 |
DX Trade payables and related accounts | 1 200.00 | 1 200.00 | | 1 200.00 |
EC TOTAL (IV) | 1 200.00 | 1 200.00 | | 1 200.00 |
EE Grand total (I to V) | 98 564.00 | 110 756.00 | | 98 564.00 |
EG Accrued income and payables due within one year | 1 200.00 | 1 200.00 | | 1 200.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 4 295.00 | |
FX Taxes, duties, and similar payments | | | 135.00 | |
GF Total Operating Expenses (II) | | | 4 430.00 | |
GG - OPERATING RESULT (I - II) | | | -4 430.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 207.00 | | | 207.00 |
HD Total exceptional income (VII) | 207.00 | | | 207.00 |
HE Exceptional expenses on management operations | 7 970.00 | 36 881.00 | | 7 970.00 |
HH Total exceptional expenses (VIII) | 7 970.00 | 36 881.00 | | 7 970.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -7 763.00 | -36 881.00 | | -7 763.00 |
HL TOTAL REVENUE (I + III + V + VII) | 207.00 | | | 207.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 12 400.00 | 48 074.00 | | 12 400.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -12 193.00 | -48 074.00 | | -12 193.00 |
| |
| 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 | 4 854.00 | | | 4 854.00 |
I3 DECREASES Total Financial Fixed Assets | | | 4 854.00 | |
I4 DECREASES Grand Total | | | 4 854.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 4 854.00 | | | 4 854.00 |
| |
| 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 |
UT Other financial assets | 4 854.00 | 4 854.00 | | 4 854.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 4 854.00 | 4 854.00 | | 4 854.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 1 200.00 | 1 200.00 | | 1 200.00 |
