| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AV Fixed assets in progress | 108 721.00 | | 108 721.00 | 108 721.00 |
BJ TOTAL (I) | 108 721.00 | | 108 721.00 | 108 721.00 |
BZ Other receivables | 26 011.00 | | 26 011.00 | 26 011.00 |
CF Cash and cash equivalents | 94.00 | | 94.00 | 94.00 |
CJ TOTAL (II) | 26 105.00 | | 26 105.00 | 26 105.00 |
CO Grand total (0 to V) | 134 826.00 | | 134 826.00 | 134 826.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 10 000.00 | 10 000.00 | | 10 000.00 |
DH Retained earnings | -22 809.00 | -19 531.00 | | -22 809.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -8 934.00 | -3 278.00 | | -8 934.00 |
DL TOTAL (I) | -21 743.00 | -12 809.00 | | -21 743.00 |
DV Miscellaneous Loans and Financial Debts (4) | 150 945.00 | 14 917.00 | | 150 945.00 |
DX Trade payables and related accounts | 5 624.00 | 2 430.00 | | 5 624.00 |
EC TOTAL (IV) | 156 569.00 | 17 347.00 | | 156 569.00 |
EE Grand total (I to V) | 134 826.00 | 4 539.00 | | 134 826.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | -3 329.00 | |
FX Taxes, duties, and similar payments | | | -67.00 | |
GF Total Operating Expenses (II) | | | -3 397.00 | |
GG - OPERATING RESULT (I - II) | | | -3 397.00 | |
GR Interest and similar expenses | | | -5 537.00 | |
GU Total financial expenses (VI) | | | -5 537.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -5 537.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -8 934.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -8 934.00 | -3 278.00 | | -8 934.00 |
| |
| 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 | | | 108 721.00 | |
I4 DECREASES Grand Total | | | 108 721.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 108 721.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | | | 108 721.00 | |
| |
| 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 | 150 945.00 | | | 150 945.00 |
8B Suppliers and Related Accounts | 5 624.00 | 5 624.00 | | 5 624.00 |
VB VAT | 26 011.00 | | | 26 011.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 26 011.00 | 26 011.00 | | 26 011.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 156 569.00 | 5 624.00 | | 156 569.00 |
