| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AV Fixed assets in progress | 37 526.00 | | 37 526.00 | 37 526.00 |
BJ TOTAL (I) | 37 526.00 | | 37 526.00 | 37 526.00 |
BZ Other receivables | 2 765.00 | | 2 765.00 | 2 765.00 |
CF Cash and cash equivalents | 811.00 | | 811.00 | 811.00 |
CJ TOTAL (II) | 3 576.00 | | 3 576.00 | 3 576.00 |
CO Grand total (0 to V) | 41 102.00 | | 41 102.00 | 41 102.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 500.00 | 500.00 | | 500.00 |
DH Retained earnings | -12 046.00 | -5 649.00 | | -12 046.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -7 335.00 | -6 397.00 | | -7 335.00 |
DL TOTAL (I) | -18 881.00 | -11 546.00 | | -18 881.00 |
DV Miscellaneous Loans and Financial Debts (4) | 55 321.00 | 45 567.00 | | 55 321.00 |
DX Trade payables and related accounts | 4 663.00 | 5 400.00 | | 4 663.00 |
EC TOTAL (IV) | 59 983.00 | 50 967.00 | | 59 983.00 |
EE Grand total (I to V) | 41 102.00 | 39 421.00 | | 41 102.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 4 506.00 | |
FX Taxes, duties, and similar payments | | | 75.00 | |
GF Total Operating Expenses (II) | | | 4 581.00 | |
GG - OPERATING RESULT (I - II) | | | -4 581.00 | |
GR Interest and similar expenses | | | 2 754.00 | |
GU Total financial expenses (VI) | | | 2 754.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -2 754.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -7 335.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 7 335.00 | 6 397.00 | | 7 335.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -7 335.00 | -6 397.00 | | -7 335.00 |
| |
| 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 | 37 526.00 | | | 37 526.00 |
I4 DECREASES Grand Total | | | 37 526.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 37 526.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 37 526.00 | | | 37 526.00 |
| |
| 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 | 4 663.00 | 4 663.00 | | 4 663.00 |
8K Other liabilities (including liabilities related to repo transactions) | 55 321.00 | 55 321.00 | | 55 321.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 2 765.00 | 2 765.00 | | 2 765.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 59 984.00 | 59 984.00 | | 59 984.00 |
