| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AB Establishment Expenses | 1 576.00 | 1 576.00 | | 1 576.00 |
BJ TOTAL (I) | 1 576.00 | 1 576.00 | | 1 576.00 |
BZ Other receivables | 4 214.00 | | 4 214.00 | 4 214.00 |
CF Cash and cash equivalents | 183 794.00 | | 183 794.00 | 183 794.00 |
CJ TOTAL (II) | 188 008.00 | | 188 008.00 | 188 008.00 |
CO Grand total (0 to V) | 189 585.00 | 1 576.00 | 188 008.00 | 189 585.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 190 000.00 | 190 000.00 | | 190 000.00 |
DD Legal reserve (1) | 2 200.00 | 2 200.00 | | 2 200.00 |
DG Other reserves | 11 845.00 | 11 845.00 | | 11 845.00 |
DH Retained earnings | -14 349.00 | -10 773.00 | | -14 349.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -3 019.00 | -3 575.00 | | -3 019.00 |
DL TOTAL (I) | 186 676.00 | 189 696.00 | | 186 676.00 |
DV Miscellaneous Loans and Financial Debts (4) | | 8 028.00 | | |
DX Trade payables and related accounts | 1 332.00 | 1 588.00 | | 1 332.00 |
EC TOTAL (IV) | 1 332.00 | 9 616.00 | | 1 332.00 |
EE Grand total (I to V) | 188 008.00 | 199 312.00 | | 188 008.00 |
EG Accrued income and payables due within one year | 1 332.00 | 9 616.00 | | 1 332.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 1 936.00 | |
FZ Social Security Contributions | | | 834.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 256.00 | |
GF Total Operating Expenses (II) | | | 3 026.00 | |
GG - OPERATING RESULT (I - II) | | | -3 026.00 | |
GL Other interest and similar income | | | 7.00 | |
GP Total financial income (V) | | | 7.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 7.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -3 019.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 7.00 | 387.00 | | 7.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 3 026.00 | 3 962.00 | | 3 026.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -3 019.00 | -3 575.00 | | -3 019.00 |
| |
| 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 | 1 577.00 | | | 1 577.00 |
CZ ACQUISITIONS: Establishment, Development, or Research Expenses | 1 577.00 | | | 1 577.00 |
I4 DECREASES Grand Total | | | 1 577.00 | |
IN DECREASES Start-up, development, or research expenses | | | 1 577.00 | |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 1 320.00 | 257.00 | | 1 320.00 |
CY DEPRECIATION Start-up, development, or research expenses | 1 320.00 | 257.00 | | 1 320.00 |
| |
| 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 | 1 332.00 | 1 332.00 | | 1 332.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 4 214.00 | 4 214.00 | | 4 214.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 4 214.00 | 4 214.00 | | 4 214.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 1 332.00 | 1 332.00 | | 1 332.00 |
