| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AV Fixed assets in progress | 1 090 051.00 | | 1 090 051.00 | 1 090 051.00 |
BJ TOTAL (I) | 1 090 051.00 | | 1 090 051.00 | 1 090 051.00 |
BZ Other receivables | 2 247.00 | | 2 247.00 | 2 247.00 |
CF Cash and cash equivalents | 48 266.00 | | 48 266.00 | 48 266.00 |
CJ TOTAL (II) | 50 513.00 | | 50 513.00 | 50 513.00 |
CO Grand total (0 to V) | 1 140 564.00 | | 1 140 564.00 | 1 140 564.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 20 000.00 | 20 000.00 | | 20 000.00 |
DH Retained earnings | -180 282.00 | -125 955.00 | | -180 282.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -37 553.00 | -54 327.00 | | -37 553.00 |
DL TOTAL (I) | -197 835.00 | -160 282.00 | | -197 835.00 |
DV Miscellaneous Loans and Financial Debts (4) | 1 333 210.00 | 1 312 731.00 | | 1 333 210.00 |
DX Trade payables and related accounts | 5 077.00 | 4 101.00 | | 5 077.00 |
DY Tax and social security liabilities | 113.00 | 94.00 | | 113.00 |
EC TOTAL (IV) | 1 338 399.00 | 1 316 926.00 | | 1 338 399.00 |
EE Grand total (I to V) | 1 140 564.00 | 1 156 644.00 | | 1 140 564.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FQ Other income | | | | |
FR Total operating income (I) | | | | |
FW Other purchases and external expenses | | | 16 963.00 | |
FX Taxes, duties, and similar payments | | | 113.00 | |
GE Other Expenses | | | | |
GF Total Operating Expenses (II) | | | 17 075.00 | |
GG - OPERATING RESULT (I - II) | | | -17 075.00 | |
GR Interest and similar expenses | | | 20 479.00 | |
GU Total financial expenses (VI) | | | 20 479.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -20 479.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -37 553.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | | 1.00 | | |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 37 554.00 | 54 328.00 | | 37 554.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -37 553.00 | -54 327.00 | | -37 553.00 |
| |
| 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 | 1 071 498.00 | | 18 553.00 | 1 071 498.00 |
I4 DECREASES Grand Total | | | 1 090 051.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 1 090 051.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 1 071 498.00 | | 18 553.00 | 1 071 498.00 |
| |
| 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 | 5 077.00 | 5 077.00 | | 5 077.00 |
VB VAT | 2 247.00 | | | 2 247.00 |
VI Group and Associates | 1 333 210.00 | | | 1 333 210.00 |
VQ Other Taxes, Duties, and Similar Debts | 113.00 | 113.00 | | 113.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 2 247.00 | 2 247.00 | | 2 247.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 1 338 399.00 | 5 190.00 | | 1 338 399.00 |
