| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 5 992.00 | 5 724.00 | 268.00 | 5 992.00 |
BD Other fixed assets | 49 200.00 | | 49 200.00 | 49 200.00 |
BJ TOTAL (I) | 55 192.00 | 5 724.00 | 49 468.00 | 55 192.00 |
BZ Other receivables | | | | |
CF Cash and cash equivalents | 1 565.00 | | 1 565.00 | 1 565.00 |
CJ TOTAL (II) | 1 565.00 | | 1 565.00 | 1 565.00 |
CO Grand total (0 to V) | 56 757.00 | 5 724.00 | 51 033.00 | 56 757.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 000.00 | 1 000.00 | | 1 000.00 |
DD Legal reserve (1) | 100.00 | 100.00 | | 100.00 |
DG Other reserves | 41 610.00 | 45 090.00 | | 41 610.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -3 460.00 | -3 480.00 | | -3 460.00 |
DL TOTAL (I) | 39 250.00 | 42 710.00 | | 39 250.00 |
DV Miscellaneous Loans and Financial Debts (4) | 10 332.00 | 9 141.00 | | 10 332.00 |
DX Trade payables and related accounts | 1 451.00 | 268.00 | | 1 451.00 |
DY Tax and social security liabilities | | 393.00 | | |
EC TOTAL (IV) | 11 783.00 | 9 802.00 | | 11 783.00 |
EE Grand total (I to V) | 51 033.00 | 52 512.00 | | 51 033.00 |
EG Accrued income and payables due within one year | 11 783.00 | 9 802.00 | | 11 783.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 3 090.00 | |
FX Taxes, duties, and similar payments | | | | |
GA Operating Expenses - Depreciation and Amortization | | | 370.00 | |
GE Other Expenses | | | | |
GF Total Operating Expenses (II) | | | 3 460.00 | |
GG - OPERATING RESULT (I - II) | | | -3 460.00 | |
GR Interest and similar expenses | | | | |
GU Total financial expenses (VI) | | | | |
GV - FINANCIAL INCOME (V - VI) | | | | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -3 460.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 3 460.00 | 3 480.00 | | 3 460.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -3 460.00 | -3 480.00 | | -3 460.00 |
| |
| 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 | 55 192.00 | | | 55 192.00 |
I3 DECREASES Total Financial Fixed Assets | | | 49 200.00 | |
I4 DECREASES Grand Total | | | 55 192.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 5 992.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 5 992.00 | | | 5 992.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 49 200.00 | | | 49 200.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 5 355.00 | 370.00 | | 5 355.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 5 355.00 | 370.00 | | 5 355.00 |
| |
| 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 | 1 451.00 | 1 451.00 | | 1 451.00 |
VI Group and Associates | 10 332.00 | 10 332.00 | | 10 332.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 11 783.00 | 11 783.00 | | 11 783.00 |
