| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AV Fixed assets in progress | 506 088.00 | 506 088.00 | | 506 088.00 |
BJ TOTAL (I) | 506 088.00 | 506 088.00 | | 506 088.00 |
BZ Other receivables | 3 433.00 | | 3 433.00 | 3 433.00 |
CF Cash and cash equivalents | 2 792.00 | | 2 792.00 | 2 792.00 |
CJ TOTAL (II) | 6 224.00 | | 6 224.00 | 6 224.00 |
CO Grand total (0 to V) | 512 312.00 | 506 088.00 | 6 224.00 | 512 312.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 40 000.00 | 40 000.00 | | 40 000.00 |
DH Retained earnings | -43 615.00 | -37 109.00 | | -43 615.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -511 899.00 | -6 506.00 | | -511 899.00 |
DL TOTAL (I) | -515 514.00 | -3 615.00 | | -515 514.00 |
DU Loans and Debts from Credit Institutions (3) | | 515 499.00 | | |
DV Miscellaneous Loans and Financial Debts (4) | 518 416.00 | | | 518 416.00 |
DX Trade payables and related accounts | 3 323.00 | 3 431.00 | | 3 323.00 |
EC TOTAL (IV) | 521 739.00 | 518 930.00 | | 521 739.00 |
EE Grand total (I to V) | 6 224.00 | 515 314.00 | | 6 224.00 |
| |
| 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 | |
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 | | | 2 975.00 | |
FX Taxes, duties, and similar payments | | | 170.00 | |
GB Operating Expenses - Provisions | | | 506 088.00 | |
GF Total Operating Expenses (II) | | | 509 233.00 | |
GG - OPERATING RESULT (I - II) | | | -509 232.00 | |
GR Interest and similar expenses | | | 2 667.00 | |
GU Total financial expenses (VI) | | | 2 667.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -2 667.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -511 899.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 1.00 | | | 1.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 511 900.00 | 6 506.00 | | 511 900.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -511 899.00 | -6 506.00 | | -511 899.00 |
| |
| 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 | 506 088.00 | | | 506 088.00 |
I4 DECREASES Grand Total | | | 506 088.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 506 088.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 506 088.00 | | | 506 088.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
6E on fixed assets – tangible | 506 088.00 | 506 088.00 | | 506 088.00 |
7B Total provisions for depreciation | 506 088.00 | 506 088.00 | | 506 088.00 |
7C Grand total | 506 088.00 | 506 088.00 | | 506 088.00 |
UE of which provisions and reversals: - Operating | | 506 088.00 | | |
| |
| 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 | 3 323.00 | 3 323.00 | | 3 323.00 |
VB VAT | 3 433.00 | | | 3 433.00 |
VI Group and Associates | 518 416.00 | 518 416.00 | | 518 416.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 3 433.00 | 3 433.00 | | 3 433.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 521 739.00 | 521 739.00 | | 521 739.00 |
