| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AV Fixed assets in progress | 48 702.00 | | 48 702.00 | 48 702.00 |
AX Advances and down payments | 30 937.00 | | 30 937.00 | 30 937.00 |
BJ TOTAL (I) | 79 638.00 | | 79 638.00 | 79 638.00 |
BV Advances and down payments on orders | 400.00 | | 400.00 | 400.00 |
BZ Other receivables | 15 969.00 | | 15 969.00 | 15 969.00 |
CF Cash and cash equivalents | | | | |
CJ TOTAL (II) | 16 369.00 | | 16 369.00 | 16 369.00 |
CO Grand total (0 to V) | 96 007.00 | | 96 007.00 | 96 007.00 |
| |
| 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 | -7 386.00 | -4 993.00 | | -7 386.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -3 078.00 | -2 393.00 | | -3 078.00 |
DL TOTAL (I) | 29 535.00 | 32 614.00 | | 29 535.00 |
DU Loans and Debts from Credit Institutions (3) | | 126.00 | | |
DV Miscellaneous Loans and Financial Debts (4) | 62 157.00 | | | 62 157.00 |
DX Trade payables and related accounts | 4 209.00 | 3 431.00 | | 4 209.00 |
DY Tax and social security liabilities | 106.00 | 114.00 | | 106.00 |
EC TOTAL (IV) | 66 472.00 | 3 672.00 | | 66 472.00 |
EE Grand total (I to V) | 96 007.00 | 36 285.00 | | 96 007.00 |
| |
| 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 | | | 2 831.00 | |
FX Taxes, duties, and similar payments | | | 170.00 | |
GE Other Expenses | | | | |
GF Total Operating Expenses (II) | | | 3 001.00 | |
GG - OPERATING RESULT (I - II) | | | -3 000.00 | |
GR Interest and similar expenses | | | 78.00 | |
GU Total financial expenses (VI) | | | 78.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -78.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -3 078.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 1.00 | 6.00 | | 1.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 3 079.00 | 2 399.00 | | 3 079.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -3 078.00 | -2 393.00 | | -3 078.00 |
| |
| 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 | 13 128.00 | | 66 511.00 | 13 128.00 |
I4 DECREASES Grand Total | | | 79 638.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 79 638.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 13 128.00 | | 66 511.00 | 13 128.00 |
| |
| 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 | 4 209.00 | 4 209.00 | | 4 209.00 |
VB VAT | 15 969.00 | | | 15 969.00 |
VI Group and Associates | 62 157.00 | 62 157.00 | | 62 157.00 |
VQ Other Taxes, Duties, and Similar Debts | 106.00 | 106.00 | | 106.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 15 969.00 | 15 969.00 | | 15 969.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 66 472.00 | 66 472.00 | | 66 472.00 |
