| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AV Fixed assets in progress | 2 046.00 | | 2 046.00 | 2 046.00 |
BJ TOTAL (I) | 2 046.00 | | 2 046.00 | 2 046.00 |
BV Advances and down payments on orders | 1 704.00 | | 1 704.00 | 1 704.00 |
BZ Other receivables | 3 994.00 | | 3 994.00 | 3 994.00 |
CF Cash and cash equivalents | 75.00 | | 75.00 | 75.00 |
CJ TOTAL (II) | 5 773.00 | | 5 773.00 | 5 773.00 |
CO Grand total (0 to V) | 7 819.00 | | 7 819.00 | 7 819.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 000.00 | 1 000.00 | | 1 000.00 |
DH Retained earnings | -13 695.00 | -7 277.00 | | -13 695.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -6 599.00 | -6 418.00 | | -6 599.00 |
DL TOTAL (I) | -19 294.00 | -12 695.00 | | -19 294.00 |
DU Loans and Debts from Credit Institutions (3) | | 1 749.00 | | |
DV Miscellaneous Loans and Financial Debts (4) | 23 489.00 | 13 137.00 | | 23 489.00 |
DX Trade payables and related accounts | 3 624.00 | 2 102.00 | | 3 624.00 |
EC TOTAL (IV) | 27 113.00 | 16 988.00 | | 27 113.00 |
EE Grand total (I to V) | 7 819.00 | 4 293.00 | | 7 819.00 |
| |
| 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 | | | 6 418.00 | |
FX Taxes, duties, and similar payments | | | 75.00 | |
GF Total Operating Expenses (II) | | | 6 493.00 | |
GG - OPERATING RESULT (I - II) | | | -6 493.00 | |
GR Interest and similar expenses | | | 106.00 | |
GU Total financial expenses (VI) | | | 106.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -106.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -6 599.00 | |
| |
| 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) | 6 600.00 | 6 419.00 | | 6 600.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -6 599.00 | -6 418.00 | | -6 599.00 |
| |
| 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 | | | 2 046.00 | |
I4 DECREASES Grand Total | | | 2 046.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 2 046.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | | | 2 046.00 | |
MY DECREASES Transfers to tangible fixed assets in progress | 2 046.00 | | | 2 046.00 |
| |
| 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 | 3 624.00 | 3 624.00 | | 3 624.00 |
VB VAT | 3 994.00 | | | 3 994.00 |
VG Loans with a maturity of up to one year at origin | 1 749.00 | 1 749.00 | | 1 749.00 |
VI Group and Associates | 23 489.00 | 23 489.00 | | 23 489.00 |
VN Other taxes, similar payments | 2 289.00 | | | 2 289.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 3 994.00 | 3 994.00 | | 3 994.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 27 113.00 | 27 113.00 | | 27 113.00 |
