| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AV Fixed assets in progress | 36 619.00 | | 36 619.00 | 36 619.00 |
AX Advances and down payments | 45 102.00 | | 45 102.00 | 45 102.00 |
BJ TOTAL (I) | 81 721.00 | | 81 721.00 | 81 721.00 |
BZ Other receivables | 1 689.00 | | 1 689.00 | 1 689.00 |
CF Cash and cash equivalents | 463.00 | | 463.00 | 463.00 |
CJ TOTAL (II) | 2 152.00 | | 2 152.00 | 2 152.00 |
CO Grand total (0 to V) | 83 874.00 | | 83 874.00 | 83 874.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 100 000.00 | | | 100 000.00 |
DH Retained earnings | -43 517.00 | | | -43 517.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -2 420.00 | | | -2 420.00 |
DL TOTAL (I) | 54 061.00 | | | 54 061.00 |
DV Miscellaneous Loans and Financial Debts (4) | 28 850.00 | | | 28 850.00 |
DX Trade payables and related accounts | 960.00 | | | 960.00 |
DY Tax and social security liabilities | 3.00 | | | 3.00 |
EC TOTAL (IV) | 29 813.00 | | | 29 813.00 |
EE Grand total (I to V) | 83 874.00 | | | 83 874.00 |
EG Accrued income and payables due within one year | 29 813.00 | | | 29 813.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 2 360.00 | |
FX Taxes, duties, and similar payments | | | 79.00 | |
GF Total Operating Expenses (II) | | | 2 439.00 | |
GG - OPERATING RESULT (I - II) | | | -2 438.00 | |
GL Other interest and similar income | | | 18.00 | |
GP Total financial income (V) | | | 18.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 18.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -2 420.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 18.00 | | | 18.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 2 439.00 | | | 2 439.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -2 420.00 | | | -2 420.00 |
| |
| 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 | 81 721.00 | | | 81 721.00 |
I4 DECREASES Grand Total | | | 81 721.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 81 721.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 81 721.00 | | | 81 721.00 |
| |
| 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 | 960.00 | 960.00 | | 960.00 |
VB VAT | 1 676.00 | | | 1 676.00 |
VI Group and Associates | 28 850.00 | 28 850.00 | | 28 850.00 |
VQ Other Taxes, Duties, and Similar Debts | | | 11 110.00 | |
VR Miscellaneous debtors (including receivables related to repo transactions) | 13.00 | | | 13.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 1 689.00 | 1 689.00 | | 1 689.00 |
VW VAT | 3.00 | 3.00 | | 3.00 |
VX Guaranteed Bonds | | | 11 111 111.00 | |
VY TOTAL – STATEMENT OF LIABILITIES | 29 813.00 | 29 813.00 | | 29 813.00 |
