| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AB Establishment Expenses | 110 695.00 | 68 540.00 | 42 156.00 | 110 695.00 |
BJ TOTAL (I) | 110 695.00 | 68 540.00 | 42 156.00 | 110 695.00 |
BZ Other receivables | 39 804.00 | | 39 804.00 | 39 804.00 |
CF Cash and cash equivalents | 12 047.00 | | 12 047.00 | 12 047.00 |
CJ TOTAL (II) | 51 851.00 | | 51 851.00 | 51 851.00 |
CO Grand total (0 to V) | 162 546.00 | 68 540.00 | 94 007.00 | 162 546.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 250 000.00 | 250 000.00 | | 250 000.00 |
DH Retained earnings | -110 772.00 | -64 641.00 | | -110 772.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -48 734.00 | -46 132.00 | | -48 734.00 |
DL TOTAL (I) | 90 494.00 | 139 228.00 | | 90 494.00 |
DU Loans and Debts from Credit Institutions (3) | 69.00 | 65.00 | | 69.00 |
DX Trade payables and related accounts | 3 444.00 | 15 348.00 | | 3 444.00 |
EC TOTAL (IV) | 3 513.00 | 15 413.00 | | 3 513.00 |
EE Grand total (I to V) | 94 007.00 | 154 641.00 | | 94 007.00 |
EG Accrued income and payables due within one year | 3 513.00 | 15 413.00 | | 3 513.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 26 595.00 | |
FX Taxes, duties, and similar payments | | | | |
GA Operating Expenses - Depreciation and Amortization | | | 22 139.00 | |
GE Other Expenses | | | 1.00 | |
GF Total Operating Expenses (II) | | | 48 734.00 | |
GG - OPERATING RESULT (I - II) | | | -48 734.00 | |
GN Positive exchange differences | | | 2.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -48 734.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 48 734.00 | 46 132.00 | | 48 734.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -48 734.00 | -46 132.00 | | -48 734.00 |
| |
| 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 | 110 695.00 | | | 110 695.00 |
CZ ACQUISITIONS: Establishment, Development, or Research Expenses | 110 695.00 | | | 110 695.00 |
I4 DECREASES Grand Total | | | 110 695.00 | |
IN DECREASES Start-up, development, or research expenses | | | 110 695.00 | |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 46 400.00 | 22 139.00 | 68 540.00 | 46 400.00 |
CY DEPRECIATION Start-up, development, or research expenses | 46 400.00 | 22 139.00 | 68 540.00 | 46 400.00 |
| |
| 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 | 3 444.00 | 3 444.00 | | 3 444.00 |
UX Other trade receivables | 39 804.00 | 39 804.00 | | 39 804.00 |
VG Loans with a maturity of up to one year at origin | 69.00 | 69.00 | | 69.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 39 804.00 | 39 804.00 | | 39 804.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 3 513.00 | 3 513.00 | | 3 513.00 |
