| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AV Fixed assets in progress | 47 286.00 | 47 286.00 | | 47 286.00 |
BJ TOTAL (I) | 47 286.00 | 47 286.00 | | 47 286.00 |
BZ Other receivables | 1 211.00 | | 1 211.00 | 1 211.00 |
CF Cash and cash equivalents | 5 040.00 | | 5 040.00 | 5 040.00 |
CJ TOTAL (II) | 6 250.00 | | 6 250.00 | 6 250.00 |
CO Grand total (0 to V) | 53 936.00 | 47 286.00 | 6 250.00 | 53 936.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 000.00 | 1 000.00 | | 1 000.00 |
DH Retained earnings | -86 485.00 | -81 226.00 | | -86 485.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -2 813.00 | -5 259.00 | | -2 813.00 |
DL TOTAL (I) | -88 298.00 | -85 485.00 | | -88 298.00 |
DU Loans and Debts from Credit Institutions (3) | 27.00 | 27.00 | | 27.00 |
DV Miscellaneous Loans and Financial Debts (4) | 91 621.00 | 87 325.00 | | 91 621.00 |
DX Trade payables and related accounts | 2 541.00 | 4 834.00 | | 2 541.00 |
DY Tax and social security liabilities | 359.00 | | | 359.00 |
EC TOTAL (IV) | 94 548.00 | 92 186.00 | | 94 548.00 |
EE Grand total (I to V) | 6 250.00 | 6 701.00 | | 6 250.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FP Reversals of depreciation and provisions, transfer of expenses | | | | |
FQ Other income | | | 2 356.00 | |
FR Total operating income (I) | | | 2 356.00 | |
FW Other purchases and external expenses | | | 3 054.00 | |
FX Taxes, duties, and similar payments | | | 318.00 | |
GF Total Operating Expenses (II) | | | 3 372.00 | |
GG - OPERATING RESULT (I - II) | | | -1 016.00 | |
GR Interest and similar expenses | | | 1 797.00 | |
GU Total financial expenses (VI) | | | 1 797.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -1 797.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -2 813.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HH Total exceptional expenses (VIII) | | 1 328.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | | -1 328.00 | | |
HL TOTAL REVENUE (I + III + V + VII) | 2 356.00 | 1 261.00 | | 2 356.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 5 169.00 | 6 520.00 | | 5 169.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -2 813.00 | -5 259.00 | | -2 813.00 |
| |
| 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 | 47 286.00 | | | 47 286.00 |
I4 DECREASES Grand Total | | | 47 286.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 47 286.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 47 286.00 | | | 47 286.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
6E on fixed assets – tangible | 47 286.00 | | | 47 286.00 |
7B Total provisions for depreciation | 47 286.00 | | | 47 286.00 |
| |
| 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 | 91 621.00 | 1 797.00 | | 91 621.00 |
8B Suppliers and Related Accounts | 2 541.00 | 2 541.00 | | 2 541.00 |
VG Loans with a maturity of up to one year at origin | 27.00 | 27.00 | | 27.00 |
VM Income taxes | 1 211.00 | | | 1 211.00 |
VQ Other Taxes, Duties, and Similar Debts | 318.00 | 318.00 | | 318.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 1 211.00 | 1 211.00 | 8.00 | 1 211.00 |
VW VAT | 41.00 | 41.00 | | 41.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 94 548.00 | 4 697.00 | | 94 548.00 |
