| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AV Fixed assets in progress | 112 694.00 | | 112 694.00 | 112 694.00 |
BJ TOTAL (I) | 112 694.00 | | 112 694.00 | 112 694.00 |
BZ Other receivables | 9 632.00 | | 9 632.00 | 9 632.00 |
CF Cash and cash equivalents | 10 000.00 | | 10 000.00 | 10 000.00 |
CJ TOTAL (II) | 19 632.00 | | 19 632.00 | 19 632.00 |
CO Grand total (0 to V) | 132 325.00 | | 132 325.00 | 132 325.00 |
| |
| 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 | -363.00 | | | -363.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -364.00 | | | -364.00 |
DL TOTAL (I) | 9 636.00 | 10 000.00 | | 9 636.00 |
DX Trade payables and related accounts | 121 289.00 | | | 121 289.00 |
DZ Fixed asset liabilities and related accounts | 1 401.00 | 106 383.00 | | 1 401.00 |
EA Other liabilities | 345.00 | | | 345.00 |
EC TOTAL (IV) | 122 689.00 | 106 383.00 | | 122 689.00 |
EE Grand total (I to V) | 132 325.00 | 116 383.00 | | 132 325.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FQ Other income | | | 234.00 | |
FR Total operating income (I) | | | 234.00 | |
FW Other purchases and external expenses | | | 364.00 | |
FX Taxes, duties, and similar payments | | | 107.00 | |
GF Total Operating Expenses (II) | | | 364.00 | |
GG - OPERATING RESULT (I - II) | | | -364.00 | |
GT Net expenses on sales of marketable securities | | | | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -364.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 234.00 | | | 234.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 364.00 | | | 364.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -364.00 | | | -364.00 |
| |
| 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 | 98 049.00 | | 14 645.00 | 98 049.00 |
I4 DECREASES Grand Total | | | 112 694.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 112 694.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 98 049.00 | | 14 645.00 | 98 049.00 |
| |
| 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 | 121 289.00 | 121 289.00 | | 121 289.00 |
8J Fixed Asset Liabilities and Related Accounts | 1 401.00 | 1 401.00 | | 1 401.00 |
8K Other liabilities (including liabilities related to repo transactions) | 345.00 | 345.00 | | 345.00 |
VB VAT | 9 632.00 | | | 9 632.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 9 632.00 | 9 632.00 | | 9 632.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 122 689.00 | 122 689.00 | | 122 689.00 |
