| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AA Uncalled Subscribed Capital | 12 500.00 | | 12 500.00 | 12 500.00 |
AB Establishment Expenses | 2 061.00 | 276.00 | 1 785.00 | 2 061.00 |
BJ TOTAL (I) | 2 061.00 | 276.00 | 1 785.00 | 2 061.00 |
BZ Other receivables | 1 207.00 | | 1 207.00 | 1 207.00 |
CF Cash and cash equivalents | 10 582.00 | | 10 582.00 | 10 582.00 |
CJ TOTAL (II) | 11 789.00 | | 11 789.00 | 11 789.00 |
CO Grand total (0 to V) | 26 350.00 | 276.00 | 26 074.00 | 26 350.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 25 000.00 | | | 25 000.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -3 901.00 | | | -3 901.00 |
DL TOTAL (I) | 21 099.00 | | | 21 099.00 |
DV Miscellaneous Loans and Financial Debts (4) | 700.00 | | | 700.00 |
DX Trade payables and related accounts | 3 900.00 | | | 3 900.00 |
DY Tax and social security liabilities | 375.00 | | | 375.00 |
EC TOTAL (IV) | 4 975.00 | | | 4 975.00 |
EE Grand total (I to V) | 26 074.00 | | | 26 074.00 |
EG Accrued income and payables due within one year | 4 975.00 | | | 4 975.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 3 250.00 | |
FX Taxes, duties, and similar payments | | | 375.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 276.00 | |
GF Total Operating Expenses (II) | | | 3 901.00 | |
GG - OPERATING RESULT (I - II) | | | -3 901.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -3 901.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 3 901.00 | | | 3 901.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -3 901.00 | | | -3 901.00 |
| |
| 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 | | | 2 061.00 | |
I4 DECREASES Grand Total | | | 2 061.00 | |
IO DECREASES Total including other intangible assets | | | 2 061.00 | |
KD ACQUISITIONS Total including other intangible assets | | | 2 061.00 | |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | | 276.00 | | |
PE DEPRECIATION Total including other intangible assets | | 276.00 | | |
| |
| 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 | 3 900.00 | 3 900.00 | | 3 900.00 |
VB VAT | 970.00 | | | 970.00 |
VI Group and Associates | 700.00 | 700.00 | | 700.00 |
VQ Other Taxes, Duties, and Similar Debts | 375.00 | 375.00 | | 375.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 237.00 | | | 237.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 1 207.00 | 1 207.00 | | 1 207.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 4 975.00 | 4 975.00 | | 4 975.00 |
