| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AV Fixed assets in progress | 118 133.00 | | 118 133.00 | 118 133.00 |
BJ TOTAL (I) | 118 133.00 | | 118 133.00 | 118 133.00 |
BV Advances and down payments on orders | 1 500.00 | | 1 500.00 | 1 500.00 |
BZ Other receivables | 6 116.00 | | 6 116.00 | 6 116.00 |
CF Cash and cash equivalents | 282.00 | | 282.00 | 282.00 |
CJ TOTAL (II) | 7 898.00 | | 7 898.00 | 7 898.00 |
CO Grand total (0 to V) | 126 032.00 | | 126 032.00 | 126 032.00 |
| |
| 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 | -3 716.00 | -1 774.00 | | -3 716.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -6 102.00 | -1 942.00 | | -6 102.00 |
DL TOTAL (I) | -8 819.00 | -2 716.00 | | -8 819.00 |
DX Trade payables and related accounts | 6 851.00 | 54 810.00 | | 6 851.00 |
EA Other liabilities | 128 000.00 | 27 000.00 | | 128 000.00 |
EC TOTAL (IV) | 134 851.00 | 81 810.00 | | 134 851.00 |
EE Grand total (I to V) | 126 032.00 | 79 094.00 | | 126 032.00 |
EG Accrued income and payables due within one year | 134 851.00 | 81 810.00 | | 134 851.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FM Inventory production | | | | |
FP Reversals of depreciation and provisions, transfer of expenses | | | | |
FQ Other income | | | 1.00 | |
FR Total operating income (I) | | | 1.00 | |
FW Other purchases and external expenses | | | 4 049.00 | |
FX Taxes, duties, and similar payments | | | 153.00 | |
GE Other Expenses | | | 1.00 | |
GF Total Operating Expenses (II) | | | 4 203.00 | |
GG - OPERATING RESULT (I - II) | | | -4 201.00 | |
GR Interest and similar expenses | | | 1 900.00 | |
GU Total financial expenses (VI) | | | 1 900.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -1 900.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -6 102.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | | 12 368.00 | | |
HL TOTAL REVENUE (I + III + V + VII) | 1.00 | | | 1.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 6 104.00 | 1 942.00 | | 6 104.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -6 102.00 | -1 942.00 | | -6 102.00 |
| |
| 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 | 68 122.00 | | 50 010.00 | 68 122.00 |
I4 DECREASES Grand Total | | | 118 133.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 118 133.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 68 122.00 | | 50 010.00 | 68 122.00 |
| |
| 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 | 6 851.00 | 6 851.00 | | 6 851.00 |
VB VAT | 5 146.00 | | | 5 146.00 |
VI Group and Associates | 128 000.00 | 128 000.00 | | 128 000.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 970.00 | | | 970.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 6 116.00 | 6 116.00 | | 6 116.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 134 851.00 | 134 851.00 | | 134 851.00 |
