| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AV Fixed assets in progress | 181 600.00 | | 181 600.00 | 181 600.00 |
BJ TOTAL (I) | 181 600.00 | | 181 600.00 | 181 600.00 |
BZ Other receivables | 43 901.00 | | 43 901.00 | 43 901.00 |
CF Cash and cash equivalents | 3 000 000.00 | | 3 000 000.00 | 3 000 000.00 |
CJ TOTAL (II) | 3 043 901.00 | | 3 043 901.00 | 3 043 901.00 |
CO Grand total (0 to V) | 3 225 502.00 | | 3 225 502.00 | 3 225 502.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 3 000 000.00 | | | 3 000 000.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -281.00 | | | -281.00 |
DL TOTAL (I) | 2 999 719.00 | | | 2 999 719.00 |
DX Trade payables and related accounts | 62 736.00 | | | 62 736.00 |
DZ Fixed asset liabilities and related accounts | 163 046.00 | | | 163 046.00 |
EC TOTAL (IV) | 225 782.00 | | | 225 782.00 |
EE Grand total (I to V) | 3 225 502.00 | | | 3 225 502.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FN Capitalized production | | | 38 000.00 | |
FR Total operating income (I) | | | 38 000.00 | |
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 | | | 38 281.00 | |
GF Total Operating Expenses (II) | | | 38 281.00 | |
GG - OPERATING RESULT (I - II) | | | -281.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -281.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 38 000.00 | | | 38 000.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 38 281.00 | | | 38 281.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -281.00 | | | -281.00 |
| |
| 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 | | | 181 600.00 | |
I4 DECREASES Grand Total | | | 181 600.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 181 600.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | | | 181 600.00 | |
| |
| 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 | 62 736.00 | 62 736.00 | | 62 736.00 |
8J Fixed Asset Liabilities and Related Accounts | 163 046.00 | 163 046.00 | | 163 046.00 |
VB VAT | 36 331.00 | | | 36 331.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 7 570.00 | | | 7 570.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 43 901.00 | 43 901.00 | | 43 901.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 225 782.00 | 225 782.00 | | 225 782.00 |
