| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AV Fixed assets in progress | 291 235.00 | | 291 235.00 | 291 235.00 |
BJ TOTAL (I) | 291 235.00 | | 291 235.00 | 291 235.00 |
BV Advances and down payments on orders | 10 113.00 | | 10 113.00 | 10 113.00 |
BZ Other receivables | 25 989.00 | | 25 989.00 | 25 989.00 |
CF Cash and cash equivalents | 8 142.00 | | 8 142.00 | 8 142.00 |
CJ TOTAL (II) | 44 244.00 | | 44 244.00 | 44 244.00 |
CO Grand total (0 to V) | 335 480.00 | | 335 480.00 | 335 480.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 37 000.00 | 37 000.00 | | 37 000.00 |
DH Retained earnings | -102 344.00 | -108 733.00 | | -102 344.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -38 049.00 | 6 389.00 | | -38 049.00 |
DL TOTAL (I) | -103 393.00 | -65 344.00 | | -103 393.00 |
DV Miscellaneous Loans and Financial Debts (4) | 434 491.00 | 200 715.00 | | 434 491.00 |
DX Trade payables and related accounts | 4 269.00 | 4 483.00 | | 4 269.00 |
DY Tax and social security liabilities | 113.00 | 272.00 | | 113.00 |
EC TOTAL (IV) | 438 873.00 | 205 470.00 | | 438 873.00 |
EE Grand total (I to V) | 335 480.00 | 140 126.00 | | 335 480.00 |
| |
| 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 | | | 33 361.00 | |
FX Taxes, duties, and similar payments | | | 113.00 | |
GF Total Operating Expenses (II) | | | 33 473.00 | |
GG - OPERATING RESULT (I - II) | | | -33 473.00 | |
GU Total financial expenses (VI) | | | 4 577.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -4 577.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -38 049.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 1.00 | 21 170.00 | | 1.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 38 050.00 | 14 782.00 | | 38 050.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -38 049.00 | 6 389.00 | | -38 049.00 |
| |
| 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 | 133 496.00 | | 157 739.00 | 133 496.00 |
I4 DECREASES Grand Total | | | 291 235.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 291 235.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 133 496.00 | | 157 739.00 | 133 496.00 |
| |
| 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 | 4 269.00 | 4 269.00 | | 4 269.00 |
VB VAT | 25 989.00 | | | 25 989.00 |
VI Group and Associates | 434 491.00 | | | 434 491.00 |
VQ Other Taxes, Duties, and Similar Debts | 113.00 | 113.00 | | 113.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 25 989.00 | 25 989.00 | | 25 989.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 438 873.00 | 4 381.00 | | 438 873.00 |
