| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AV Fixed assets in progress | 180 204.00 | | 180 204.00 | 180 204.00 |
BJ TOTAL (I) | 180 204.00 | | 180 204.00 | 180 204.00 |
CF Cash and cash equivalents | 1 676.00 | | 1 676.00 | 1 676.00 |
CH Prepaid expenses | 600.00 | | 600.00 | 600.00 |
CJ TOTAL (II) | 3 946.00 | | 3 946.00 | 3 946.00 |
CO Grand total (0 to V) | 184 150.00 | | 18 150.00 | 184 150.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 5 000.00 | 5 000.00 | | 5 000.00 |
DH Retained earnings | -167 107.00 | -138 047.00 | | -167 107.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -18 644.00 | -29 060.00 | | -18 644.00 |
DL TOTAL (I) | -180 751.00 | -162 107.00 | | -180 751.00 |
DX Trade payables and related accounts | 3 396.00 | 14 600.00 | | 3 396.00 |
EC TOTAL (IV) | 364 901.00 | 309 459.00 | | 364 901.00 |
EE Grand total (I to V) | 184 150.00 | 147 352.00 | | 184 150.00 |
| |
| 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 | | | 11 923.00 | |
FX Taxes, duties, and similar payments | | | 77.00 | |
GE Other Expenses | | | 1.00 | |
GF Total Operating Expenses (II) | | | 12 000.00 | |
GG - OPERATING RESULT (I - II) | | | -11 999.00 | |
GR Interest and similar expenses | | | 9 644.00 | |
GU Total financial expenses (VI) | | | 6 644.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -6 644.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -16 644.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 1.00 | 1.00 | | 1.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 18 644.00 | 29 061.00 | | 18 644.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -18 644.00 | -29 060.00 | | -18 644.00 |
| |
| 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 | 130 916.00 | | 49 288.00 | 130 916.00 |
I4 DECREASES Grand Total | | | 180 204.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 180 204.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 130 915.00 | | 49 288.00 | 130 915.00 |
| |
| 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 | 3 396.00 | 3 396.00 | | 3 396.00 |
VB VAT | 1 670.00 | | | 1 670.00 |
VI Group and Associates | 361 449.00 | | | 361 449.00 |
VQ Other Taxes, Duties, and Similar Debts | 56.00 | 56.00 | | 56.00 |
VS Prepaid expenses | 600.00 | | | 600.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 2 270.00 | 2 270.00 | | 2 270.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 364 901.00 | 3 452.00 | | 364 901.00 |
