| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AV Fixed assets in progress | 81 669.00 | | 81 669.00 | 81 669.00 |
BJ TOTAL (I) | 81 669.00 | | 81 669.00 | 81 669.00 |
BZ Other receivables | 19 214.00 | | 19 214.00 | 19 214.00 |
CF Cash and cash equivalents | | | | |
CJ TOTAL (II) | 19 214.00 | | 19 214.00 | 19 214.00 |
CO Grand total (0 to V) | 100 883.00 | | 100 883.00 | 100 883.00 |
| |
| 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 | -7 315.00 | -3 957.00 | | -7 315.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -3 445.00 | -3 358.00 | | -3 445.00 |
DL TOTAL (I) | 29 240.00 | 32 685.00 | | 29 240.00 |
DU Loans and Debts from Credit Institutions (3) | | 80 341.00 | | |
DV Miscellaneous Loans and Financial Debts (4) | 68 219.00 | | | 68 219.00 |
DX Trade payables and related accounts | 3 318.00 | 3 431.00 | | 3 318.00 |
DY Tax and social security liabilities | 106.00 | 106.00 | | 106.00 |
EC TOTAL (IV) | 71 642.00 | 83 878.00 | | 71 642.00 |
EE Grand total (I to V) | 100 883.00 | 116 563.00 | | 100 883.00 |
| |
| 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 | |
FW Other purchases and external expenses | | | 2 929.00 | |
FX Taxes, duties, and similar payments | | | 170.00 | |
GF Total Operating Expenses (II) | | | 3 099.00 | |
GG - OPERATING RESULT (I - II) | | | -3 098.00 | |
GR Interest and similar expenses | | | 346.00 | |
GU Total financial expenses (VI) | | | 346.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -346.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -3 445.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 1.00 | 1.00 | | 1.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 3 446.00 | 3 359.00 | | 3 446.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -3 445.00 | -3 358.00 | | -3 445.00 |
| |
| 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 | 81 669.00 | | | 81 669.00 |
IY DECREASES Total Tangible Fixed Assets | 81 669.00 | 81 669.00 | | 81 669.00 |
KD ACQUISITIONS Total including other intangible assets | 81 669.00 | | | 81 669.00 |
MY DECREASES Transfers to tangible fixed assets in progress | 81 669.00 | | | 81 669.00 |
| |
| 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 | 68 219.00 | 68 219.00 | | 68 219.00 |
8B Suppliers and Related Accounts | 3 318.00 | 3 318.00 | | 3 318.00 |
VB VAT | 18 089.00 | | | 18 089.00 |
VQ Other Taxes, Duties, and Similar Debts | 106.00 | 106.00 | | 106.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 1 125.00 | | | 1 125.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 19 214.00 | 19 214.00 | | 19 214.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 71 642.00 | 71 642.00 | | 71 642.00 |
