| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AV Fixed assets in progress | 491 019.00 | | 491 019.00 | 491 019.00 |
BJ TOTAL (I) | 491 019.00 | | 491 019.00 | 491 019.00 |
BZ Other receivables | 18 489.00 | | 18 489.00 | 18 489.00 |
CF Cash and cash equivalents | 20 564.00 | | 20 564.00 | 20 564.00 |
CJ TOTAL (II) | 39 053.00 | | 39 053.00 | 39 053.00 |
CO Grand total (0 to V) | 530 072.00 | | 530 072.00 | 530 072.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 328 140.00 | | | 328 140.00 |
DH Retained earnings | -19 239.00 | | | -19 239.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -28 799.00 | | | -28 799.00 |
DL TOTAL (I) | 280 101.00 | | | 280 101.00 |
DV Miscellaneous Loans and Financial Debts (4) | 166 224.00 | | | 166 224.00 |
DX Trade payables and related accounts | 9 560.00 | | | 9 560.00 |
DY Tax and social security liabilities | 1 772.00 | | | 1 772.00 |
DZ Fixed asset liabilities and related accounts | 72 415.00 | | | 72 415.00 |
EC TOTAL (IV) | 249 971.00 | | | 249 971.00 |
EE Grand total (I to V) | 530 072.00 | | | 530 072.00 |
EG Accrued income and payables due within one year | 249 971.00 | | | 249 971.00 |
| |
| 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 | | | 26 907.00 | |
FX Taxes, duties, and similar payments | | | 127.00 | |
GE Other Expenses | | | 1.00 | |
GF Total Operating Expenses (II) | | | 27 035.00 | |
GG - OPERATING RESULT (I - II) | | | -27 034.00 | |
GR Interest and similar expenses | | | 1 765.00 | |
GU Total financial expenses (VI) | | | 1 765.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -1 765.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -28 799.00 | |
| |
| 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) | 28 800.00 | | | 28 800.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -28 799.00 | | | -28 799.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8A Miscellaneous Loans and Financial Debts | 166 224.00 | 166 224.00 | | 166 224.00 |
8B Suppliers and Related Accounts | 9 560.00 | 9 560.00 | | 9 560.00 |
8J Fixed Asset Liabilities and Related Accounts | 72 415.00 | 72 415.00 | | 72 415.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 18 489.00 | 18 489.00 | | 18 489.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 249 971.00 | 249 971.00 | | 249 971.00 |
