| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AB Establishment Expenses | 1 003.00 | 45.00 | 958.00 | 1 003.00 |
AR Technical installations, industrial equipment and tools | 1 675.00 | | 1 675.00 | 1 675.00 |
AT Other tangible assets | 15 452.00 | | 15 452.00 | 15 452.00 |
BJ TOTAL (I) | 18 131.00 | 45.00 | 18 085.00 | 18 131.00 |
BL Raw materials, supplies | 580.00 | | 580.00 | 580.00 |
BZ Other receivables | 8 773.00 | | 8 773.00 | 8 773.00 |
CF Cash and cash equivalents | 477.00 | | 477.00 | 477.00 |
CJ TOTAL (II) | 9 831.00 | | 9 831.00 | 9 831.00 |
CO Grand total (0 to V) | 27 963.00 | 45.00 | 27 917.00 | 27 963.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 10 000.00 | | | 10 000.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -3 755.00 | | | -3 755.00 |
DL TOTAL (I) | 6 244.00 | | | 6 244.00 |
DV Miscellaneous Loans and Financial Debts (4) | 20 047.00 | | | 20 047.00 |
DX Trade payables and related accounts | 1 625.00 | | | 1 625.00 |
EC TOTAL (IV) | 21 672.00 | | | 21 672.00 |
EE Grand total (I to V) | 27 917.00 | | | 27 917.00 |
EG Accrued income and payables due within one year | 21 672.00 | | | 21 672.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FU Purchases of raw materials and other supplies | | | 579.00 | |
FV Inventory change (raw materials and supplies) | | | -580.00 | |
FW Other purchases and external expenses | | | 3 709.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 45.00 | |
GF Total Operating Expenses (II) | | | 3 755.00 | |
GG - OPERATING RESULT (I - II) | | | -3 755.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -3 755.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 3 755.00 | | | 3 755.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -3 755.00 | | | -3 755.00 |
| |
| 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 | | | 18 131.00 | |
CZ ACQUISITIONS: Establishment, Development, or Research Expenses | | | 1 003.00 | |
I4 DECREASES Grand Total | | | 18 131.00 | |
IN DECREASES Start-up, development, or research expenses | | | 1 003.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 17 127.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | | | 17 127.00 | |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | | 45.00 | | |
CY DEPRECIATION Start-up, development, or research expenses | | 45.00 | | |
| |
| 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 | 1 625.00 | 1 625.00 | | 1 625.00 |
VB VAT | 2 373.00 | | | 2 373.00 |
VI Group and Associates | 20 047.00 | 20 047.00 | | 20 047.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 6 400.00 | | | 6 400.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 8 773.00 | 8 773.00 | | 8 773.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 21 672.00 | 21 672.00 | | 21 672.00 |
| |
| 11 - Earnings appropriation & miscellaneous information | Amount for year N | Amount for year N-1 | Amount 1 to 5 years | Amount more than 5 years |
SS Intermediary remuneration and fees (excluding retrocessions) | 18.00 | | | 18.00 |
ST Other accounts | 3 691.00 | | | 3 691.00 |
YZ Total deductible VAT on goods and services | 688.00 | | | 688.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 3 709.00 | | | 3 709.00 |
