| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AX Advances and down payments | 55 510.00 | | 55 510.00 | 55 510.00 |
BJ TOTAL (I) | 55 510.00 | | 55 510.00 | 55 510.00 |
BZ Other receivables | 14 503.00 | | 14 503.00 | 14 503.00 |
CF Cash and cash equivalents | 1 376.00 | | 1 376.00 | 1 376.00 |
CJ TOTAL (II) | 15 879.00 | | 15 879.00 | 15 879.00 |
CO Grand total (0 to V) | 71 389.00 | | 71 389.00 | 71 389.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 100.00 | 100.00 | | 100.00 |
DH Retained earnings | -7 699.00 | | | -7 699.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -14 489.00 | -7 699.00 | | -14 489.00 |
DL TOTAL (I) | -22 089.00 | -7 599.00 | | -22 089.00 |
DV Miscellaneous Loans and Financial Debts (4) | 82 266.00 | 6 110.00 | | 82 266.00 |
DX Trade payables and related accounts | 11 211.00 | 6 095.00 | | 11 211.00 |
EC TOTAL (IV) | 93 477.00 | 12 205.00 | | 93 477.00 |
EE Grand total (I to V) | 71 388.00 | 4 606.00 | | 71 388.00 |
| |
| 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 | | | 12 175.00 | |
FX Taxes, duties, and similar payments | | | 171.00 | |
GF Total Operating Expenses (II) | | | 12 346.00 | |
GG - OPERATING RESULT (I - II) | | | -12 346.00 | |
GR Interest and similar expenses | | | 2 144.00 | |
GU Total financial expenses (VI) | | | 2 144.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -2 144.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -14 488.00 | |
| |
| 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) | 14 490.00 | 7 700.00 | | 14 490.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -14 489.00 | -7 699.00 | | -14 489.00 |
| |
| 5 - Fixed assets increase - decrease | Gross value at beginning of year - Item by item | Revaluation - Disposals | Acquisition - Gross value at year-end | |
I4 DECREASES Grand Total | | | 55 510.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 55 510.00 | |
| |
| 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 | 82 266.00 | 82 266.00 | | 82 266.00 |
8B Suppliers and Related Accounts | 11 211.00 | 11 211.00 | | 11 211.00 |
VJ Loans taken out during the year | 76 156.00 | | | 76 156.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 14 503.00 | 14 503.00 | | 14 503.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 93 477.00 | 93 477.00 | | 93 477.00 |
