| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AP Buildings | 119 000.00 | 3 951.00 | 115 049.00 | 119 000.00 |
BJ TOTAL (I) | 119 000.00 | 3 951.00 | 115 049.00 | 119 000.00 |
BZ Other receivables | 2 038.00 | | 2 038.00 | 2 038.00 |
CF Cash and cash equivalents | 445.00 | | 445.00 | 445.00 |
CJ TOTAL (II) | 2 483.00 | | 2 483.00 | 2 483.00 |
CO Grand total (0 to V) | 121 483.00 | 3 951.00 | 117 531.00 | 121 483.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 10 000.00 | | | 10 000.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -20 005.00 | | | -20 005.00 |
DL TOTAL (I) | -10 005.00 | | | -10 005.00 |
DX Trade payables and related accounts | 84.00 | | | 84.00 |
EA Other liabilities | 127 452.00 | | | 127 452.00 |
EC TOTAL (IV) | 127 536.00 | | | 127 536.00 |
EE Grand total (I to V) | 117 531.00 | | | 117 531.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FQ Other income | | | 1.00 | |
FR Total operating income (I) | | | 1.00 | |
FW Other purchases and external expenses | | | 14 569.00 | |
FX Taxes, duties, and similar payments | | | 191.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 3 951.00 | |
GE Other Expenses | | | 1.00 | |
GF Total Operating Expenses (II) | | | 18 712.00 | |
GG - OPERATING RESULT (I - II) | | | -18 711.00 | |
GR Interest and similar expenses | | | 1 294.00 | |
GU Total financial expenses (VI) | | | 1 294.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -1 294.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -20 005.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 1.00 | | | 1.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 20 006.00 | | | 20 006.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -20 005.00 | | | -20 005.00 |
| |
| 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 | | | 119 000.00 | |
I4 DECREASES Grand Total | | | 119 000.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 119 000.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | | | 119 000.00 | |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | | 3 951.00 | | |
QU DEPRECIATION Total Tangible Fixed Assets | | 3 951.00 | | |
| |
| 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 | 84.00 | 84.00 | | 84.00 |
VI Group and Associates | 127 452.00 | 127 452.00 | | 127 452.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 127 536.00 | 127 536.00 | | 127 536.00 |
