| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 9 781.00 | 9 781.00 | | 9 781.00 |
CF Cash and cash equivalents | 30 660.00 | | 30 660.00 | 30 660.00 |
CJ TOTAL (II) | 30 660.00 | | 30 660.00 | 30 660.00 |
CO Grand total (0 to V) | 40 441.00 | 9 781.00 | 30 660.00 | 40 441.00 |
CU Other investments | 9 781.00 | 9 781.00 | | 9 781.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 56 000.00 | | | 56 000.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -39 298.00 | | | -39 298.00 |
DL TOTAL (I) | 16 702.00 | | | 16 702.00 |
DQ Provisions for Expenses | 4 144.00 | | | 4 144.00 |
DR TOTAL (IV) | 4 144.00 | | | 4 144.00 |
DX Trade payables and related accounts | 9 815.00 | | | 9 815.00 |
EC TOTAL (IV) | 9 815.00 | | | 9 815.00 |
EE Grand total (I to V) | 30 660.00 | | | 30 660.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 23 817.00 | |
GF Total Operating Expenses (II) | | | 23 817.00 | |
GG - OPERATING RESULT (I - II) | | | -23 817.00 | |
GQ Financial allocations to depreciation and provisions | | | 9 781.00 | |
GR Interest and similar expenses | | | 1 557.00 | |
GU Total financial expenses (VI) | | | 11 338.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -11 338.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -35 155.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HG Exceptional depreciation and provisions | 4 144.00 | | | 4 144.00 |
HH Total exceptional expenses (VIII) | 4 144.00 | | | 4 144.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -4 144.00 | | | -4 144.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 39 299.00 | | | 39 299.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -39 298.00 | | | -39 298.00 |
| |
| 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 | | | 9 781.00 | |
I3 DECREASES Total Financial Fixed Assets | | | 9 781.00 | |
I4 DECREASES Grand Total | | | 9 781.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | | | 9 781.00 | |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
5V Other provisions for risks and expenses | | | | |
5Z Total provisions for risks and expenses | | 4 144.00 | | |
7C Grand total | | 4 144.00 | | |
UG - Financial | | 4 144.00 | | |
| |
| 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 | 9 815.00 | 9 815.00 | | 9 815.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 9 815.00 | 9 815.00 | | 9 815.00 |
