| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AA Uncalled Subscribed Capital | | | | |
AV Fixed assets in progress | 74 280.00 | | 74 280.00 | 74 280.00 |
BJ TOTAL (I) | 74 280.00 | | 74 280.00 | 74 280.00 |
BZ Other receivables | 3 874.00 | | 3 874.00 | 3 874.00 |
CF Cash and cash equivalents | 189.00 | | 189.00 | 189.00 |
CJ TOTAL (II) | 4 063.00 | | 4 063.00 | 4 063.00 |
CO Grand total (0 to V) | 78 343.00 | | 78 343.00 | 78 343.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1.00 | 1.00 | | 1.00 |
DH Retained earnings | -15 082.00 | -1 260.00 | | -15 082.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -4 656.00 | -13 822.00 | | -4 656.00 |
DL TOTAL (I) | -19 737.00 | -15 081.00 | | -19 737.00 |
DU Loans and Debts from Credit Institutions (3) | | 2 069.00 | | |
DV Miscellaneous Loans and Financial Debts (4) | 95 848.00 | 45 315.00 | | 95 848.00 |
DX Trade payables and related accounts | 2 150.00 | 3 917.00 | | 2 150.00 |
DY Tax and social security liabilities | 81.00 | | | 81.00 |
EC TOTAL (IV) | 98 080.00 | 51 301.00 | | 98 080.00 |
EE Grand total (I to V) | 78 343.00 | 36 219.00 | | 78 343.00 |
EG Accrued income and payables due within one year | 2 231.00 | 5 985.00 | | 2 231.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | | 2 069.00 | | |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 2 896.00 | |
FX Taxes, duties, and similar payments | | | 75.00 | |
GF Total Operating Expenses (II) | | | 2 971.00 | |
GG - OPERATING RESULT (I - II) | | | -2 971.00 | |
GR Interest and similar expenses | | | 1 684.00 | |
GU Total financial expenses (VI) | | | 1 684.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -1 684.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -4 656.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | | 49.00 | | |
HH Total exceptional expenses (VIII) | | 49.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | | -49.00 | | |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 4 656.00 | 13 822.00 | | 4 656.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -4 656.00 | -13 822.00 | | -4 656.00 |