| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AV Fixed assets in progress | 18 953.00 | 18 953.00 | | 18 953.00 |
BJ TOTAL (I) | 18 953.00 | 18 953.00 | | 18 953.00 |
BZ Other receivables | 29 418.00 | | 29 418.00 | 29 418.00 |
CF Cash and cash equivalents | 3 566.00 | | 3 566.00 | 3 566.00 |
CJ TOTAL (II) | 32 984.00 | | 32 984.00 | 32 984.00 |
CO Grand total (0 to V) | 51 938.00 | 18 953.00 | 32 984.00 | 51 938.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 000.00 | 1 000.00 | | 1 000.00 |
DH Retained earnings | -39 672.00 | -37 759.00 | | -39 672.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -2 079.00 | -1 913.00 | | -2 079.00 |
DL TOTAL (I) | -40 751.00 | -38 672.00 | | -40 751.00 |
DU Loans and Debts from Credit Institutions (3) | 30.00 | 30.00 | | 30.00 |
DV Miscellaneous Loans and Financial Debts (4) | 49 755.00 | 48 025.00 | | 49 755.00 |
DX Trade payables and related accounts | 20 814.00 | 20 756.00 | | 20 814.00 |
DY Tax and social security liabilities | 3 135.00 | 3 137.00 | | 3 135.00 |
EC TOTAL (IV) | 73 735.00 | 71 948.00 | | 73 735.00 |
EE Grand total (I to V) | 32 984.00 | 33 276.00 | | 32 984.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 777.00 | |
FX Taxes, duties, and similar payments | | | 316.00 | |
GF Total Operating Expenses (II) | | | 1 093.00 | |
GG - OPERATING RESULT (I - II) | | | -1 093.00 | |
GR Interest and similar expenses | | | 987.00 | |
GU Total financial expenses (VI) | | | 987.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -987.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -2 079.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 2 079.00 | 1 913.00 | | 2 079.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -2 079.00 | -1 913.00 | | -2 079.00 |
| |
| 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 | 18 953.00 | | | 18 953.00 |
I4 DECREASES Grand Total | | | 18 953.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 18 953.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 18 953.00 | | | 18 953.00 |
| |
| 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 | 49 785.00 | 987.00 | | 49 785.00 |
8B Suppliers and Related Accounts | 20 814.00 | 20 814.00 | | 20 814.00 |
VG Loans with a maturity of up to one year at origin | 30.00 | 30.00 | | 30.00 |
VP Miscellaneous | 3 757.00 | | | 3 757.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 25 661.00 | | | 25 661.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 29 418.00 | 29 418.00 | | 29 418.00 |
VW VAT | 3 135.00 | 3 135.00 | | 3 135.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 73 735.00 | 24 966.00 | | 73 735.00 |
