| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AV Fixed assets in progress | 340 677.00 | | 340 677.00 | 340 677.00 |
BJ TOTAL (I) | 340 677.00 | | 340 677.00 | 340 677.00 |
BZ Other receivables | 3 284.00 | | 3 284.00 | 3 284.00 |
CF Cash and cash equivalents | 834.00 | | 834.00 | 834.00 |
CJ TOTAL (II) | 4 118.00 | | 4 118.00 | 4 118.00 |
CO Grand total (0 to V) | 344 795.00 | | 344 795.00 | 344 795.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 200 000.00 | 200 000.00 | | 200 000.00 |
DH Retained earnings | -123 962.00 | -107 638.00 | | -123 962.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -15 188.00 | -16 324.00 | | -15 188.00 |
DL TOTAL (I) | 60 850.00 | 76 038.00 | | 60 850.00 |
DV Miscellaneous Loans and Financial Debts (4) | 280 825.00 | 266 084.00 | | 280 825.00 |
DX Trade payables and related accounts | 3 120.00 | 2 430.00 | | 3 120.00 |
DY Tax and social security liabilities | | 75.00 | | |
EC TOTAL (IV) | 283 945.00 | 268 589.00 | | 283 945.00 |
EE Grand total (I to V) | 344 795.00 | 344 627.00 | | 344 795.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 2 874.00 | |
FX Taxes, duties, and similar payments | | | 75.00 | |
GF Total Operating Expenses (II) | | | 2 949.00 | |
GG - OPERATING RESULT (I - II) | | | -2 949.00 | |
GR Interest and similar expenses | | | 12 238.00 | |
GU Total financial expenses (VI) | | | 12 238.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -12 238.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -15 188.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 15 188.00 | 16 325.00 | | 15 188.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -15 188.00 | -16 324.00 | | -15 188.00 |
| |
| 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 | 340 677.00 | | | 340 677.00 |
I4 DECREASES Grand Total | | | 340 677.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 340 677.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 340 677.00 | | | 340 677.00 |
| |
| 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 | 280 825.00 | | 280 825.00 | 280 825.00 |
8B Suppliers and Related Accounts | 3 120.00 | 3 120.00 | | 3 120.00 |
VB VAT | 3 284.00 | | | 3 284.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 3 284.00 | 3 284.00 | | 3 284.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 283 945.00 | 3 120.00 | 280 825.00 | 283 945.00 |
