| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AB Establishment Expenses | 1 200.00 | 1 200.00 | | 1 200.00 |
AX Advances and down payments | 804.00 | | 804.00 | 804.00 |
BJ TOTAL (I) | 2 004.00 | 1 200.00 | 804.00 | 2 004.00 |
BZ Other receivables | 4 690.00 | | 4 690.00 | 4 690.00 |
CF Cash and cash equivalents | 1 732.00 | | 1 732.00 | 1 732.00 |
CJ TOTAL (II) | 6 422.00 | | 6 422.00 | 6 422.00 |
CO Grand total (0 to V) | 8 426.00 | 1 200.00 | 7 226.00 | 8 426.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 20 000.00 | 20 000.00 | | 20 000.00 |
DH Retained earnings | -506 039.00 | -494 265.00 | | -506 039.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -40 832.00 | -11 773.00 | | -40 832.00 |
DL TOTAL (I) | -526 870.00 | -486 039.00 | | -526 870.00 |
DV Miscellaneous Loans and Financial Debts (4) | 508 474.00 | 492 203.00 | | 508 474.00 |
DX Trade payables and related accounts | 7 746.00 | 9 158.00 | | 7 746.00 |
DY Tax and social security liabilities | 17 876.00 | | | 17 876.00 |
EC TOTAL (IV) | 534 096.00 | 501 361.00 | | 534 096.00 |
EE Grand total (I to V) | 7 226.00 | 15 323.00 | | 7 226.00 |
EG Accrued income and payables due within one year | 534 096.00 | 501 361.00 | | 534 096.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 9 695.00 | |
GA Operating Expenses - Depreciation and Amortization | | | | |
GF Total Operating Expenses (II) | | | 9 695.00 | |
GG - OPERATING RESULT (I - II) | | | -9 694.00 | |
GR Interest and similar expenses | | | 3 512.00 | |
GU Total financial expenses (VI) | | | 3 512.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -3 512.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -13 207.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | 27 624.00 | 75.00 | | 27 624.00 |
HH Total exceptional expenses (VIII) | 27 624.00 | 75.00 | | 27 624.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -27 624.00 | -75.00 | | -27 624.00 |
HL TOTAL REVENUE (I + III + V + VII) | 1.00 | | | 1.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 40 832.00 | 11 773.00 | | 40 832.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -40 831.00 | -11 773.00 | | -40 831.00 |
| |
| 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 | 1 200.00 | | 804.00 | 1 200.00 |
CZ ACQUISITIONS: Establishment, Development, or Research Expenses | 1 200.00 | | | 1 200.00 |
I4 DECREASES Grand Total | | | 2 004.00 | |
IN DECREASES Start-up, development, or research expenses | | | 1 200.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 804.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | | | 804.00 | |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 1 200.00 | | | 1 200.00 |
CY DEPRECIATION Start-up, development, or research expenses | 1 200.00 | | | 1 200.00 |
| |
| 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 | 7 746.00 | 7 746.00 | | 7 746.00 |
VB VAT | 4 690.00 | 4 690.00 | | 4 690.00 |
VI Group and Associates | 508 474.00 | 508 474.00 | | 508 474.00 |
VQ Other Taxes, Duties, and Similar Debts | 17 876.00 | 17 876.00 | | 17 876.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 4 690.00 | 4 690.00 | | 4 690.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 534 096.00 | 534 096.00 | | 534 096.00 |
