| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AV Fixed assets in progress | 60 018.00 | | 60 018.00 | 60 018.00 |
BJ TOTAL (I) | 60 018.00 | | 60 018.00 | 60 018.00 |
BZ Other receivables | 934.00 | | 934.00 | 934.00 |
CF Cash and cash equivalents | 267.00 | | 267.00 | 267.00 |
CJ TOTAL (II) | 1 201.00 | | 1 201.00 | 1 201.00 |
CO Grand total (0 to V) | 61 220.00 | | 61 220.00 | 61 220.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 000.00 | | | 1 000.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -5 842.00 | | | -5 842.00 |
DL TOTAL (I) | -4 842.00 | | | -4 842.00 |
DX Trade payables and related accounts | 2 836.00 | | | 2 836.00 |
DY Tax and social security liabilities | 25.00 | | | 25.00 |
EA Other liabilities | 63 200.00 | | | 63 200.00 |
EC TOTAL (IV) | 66 062.00 | | | 66 062.00 |
EE Grand total (I to V) | 61 220.00 | | | 61 220.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FS Purchases of goods (including customs duties) | | | -9.00 | |
FT Inventory change (goods) | | | 8.00 | |
FV Inventory change (raw materials and supplies) | | | 8.00 | |
FW Other purchases and external expenses | | | 5 420.00 | |
GF Total Operating Expenses (II) | | | 5 421.00 | |
GG - OPERATING RESULT (I - II) | | | -5 421.00 | |
GR Interest and similar expenses | | | 421.00 | |
GU Total financial expenses (VI) | | | 421.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -421.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -5 842.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 5 842.00 | | | 5 842.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -5 842.00 | | | -5 842.00 |
| |
| 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 | | | 60 018.00 | |
I4 DECREASES Grand Total | | | 60 018.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 60 018.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | | | 60 018.00 | |
| |
| 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 | 2 836.00 | 2 836.00 | | 2 836.00 |
VB VAT | 934.00 | | | 934.00 |
VI Group and Associates | 63 200.00 | 63 200.00 | | 63 200.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 934.00 | 934.00 | | 934.00 |
VW VAT | 25.00 | 25.00 | | 25.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 66 062.00 | 66 062.00 | | 66 062.00 |
