| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AB Establishment Expenses | 1 500.00 | 154.00 | 1 346.00 | 1 500.00 |
AT Other tangible assets | 708.00 | 42.00 | 666.00 | 708.00 |
BJ TOTAL (I) | 2 208.00 | 196.00 | 2 012.00 | 2 208.00 |
BZ Other receivables | 9 462.00 | | 9 462.00 | 9 462.00 |
CF Cash and cash equivalents | 4 116.00 | | 4 116.00 | 4 116.00 |
CJ TOTAL (II) | 13 577.00 | | 13 577.00 | 13 577.00 |
CO Grand total (0 to V) | 15 785.00 | 196.00 | 15 589.00 | 15 785.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 5 000.00 | | | 5 000.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -73 732.00 | | | -73 732.00 |
DL TOTAL (I) | -68 732.00 | | | -68 732.00 |
DV Miscellaneous Loans and Financial Debts (4) | 19 324.00 | | | 19 324.00 |
DX Trade payables and related accounts | 54 223.00 | | | 54 223.00 |
DY Tax and social security liabilities | 10 774.00 | | | 10 774.00 |
EC TOTAL (IV) | 84 321.00 | | | 84 321.00 |
EE Grand total (I to V) | 15 589.00 | | | 15 589.00 |
EI Including equity loans | 19 324.00 | | | 19 324.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 45 331.00 | |
FX Taxes, duties, and similar payments | | | 217.00 | |
FY Salaries and Wages | | | 19 437.00 | |
FZ Social Security Contributions | | | 8 503.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 196.00 | |
GF Total Operating Expenses (II) | | | 73 684.00 | |
GG - OPERATING RESULT (I - II) | | | -73 684.00 | |
GR Interest and similar expenses | | | 48.00 | |
GU Total financial expenses (VI) | | | 48.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -48.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -73 732.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 73 732.00 | | | 73 732.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -73 732.00 | | | -73 732.00 |
| |
| 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 | | | 2 208.00 | |
CZ ACQUISITIONS: Establishment, Development, or Research Expenses | | | 1 500.00 | |
I4 DECREASES Grand Total | | | 2 208.00 | |
IN DECREASES Start-up, development, or research expenses | | | 1 500.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 708.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | | | 708.00 | |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | | 196.00 | | |
CY DEPRECIATION Start-up, development, or research expenses | | 154.00 | | |
QU DEPRECIATION Total Tangible Fixed Assets | | 42.00 | | |
| |
| 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 | 54 223.00 | 54 223.00 | | 54 223.00 |
8C Staff and Related Accounts | 5 003.00 | 5 003.00 | | 5 003.00 |
8D Social Security and Other Social Organizations | 5 535.00 | 5 535.00 | | 5 535.00 |
VB VAT | 9 462.00 | 9 462.00 | | 9 462.00 |
VI Group and Associates | 19 324.00 | 19 324.00 | | 19 324.00 |
VQ Other Taxes, Duties, and Similar Debts | 236.00 | 236.00 | | 236.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 9 462.00 | 9 462.00 | | 9 462.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 84 321.00 | 84 321.00 | | 84 321.00 |
