| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AV Fixed assets in progress | 260 400.00 | | 260 400.00 | 260 400.00 |
BJ TOTAL (I) | 260 400.00 | | 260 400.00 | 260 400.00 |
BZ Other receivables | 5 989.00 | | 5 989.00 | 5 989.00 |
CF Cash and cash equivalents | 27 351.00 | | 27 351.00 | 27 351.00 |
CJ TOTAL (II) | 33 341.00 | | 33 341.00 | 33 341.00 |
CO Grand total (0 to V) | 293 741.00 | | 293 741.00 | 293 741.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 20 000.00 | 20 000.00 | | 20 000.00 |
DH Retained earnings | -6 471.00 | | | -6 471.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -16 809.00 | -6 471.00 | | -16 809.00 |
DL TOTAL (I) | -3 280.00 | 13 529.00 | | -3 280.00 |
DV Miscellaneous Loans and Financial Debts (4) | 292 183.00 | 287 214.00 | | 292 183.00 |
DX Trade payables and related accounts | 4 723.00 | 188 760.00 | | 4 723.00 |
DY Tax and social security liabilities | 115.00 | 110.00 | | 115.00 |
EC TOTAL (IV) | 297 021.00 | 476 084.00 | | 297 021.00 |
EE Grand total (I to V) | 293 741.00 | 489 613.00 | | 293 741.00 |
EG Accrued income and payables due within one year | 4 838.00 | 188 870.00 | | 4 838.00 |
EI Including equity loans | 292 183.00 | | | 292 183.00 |
| |
| 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 | | | 11 686.00 | |
FX Taxes, duties, and similar payments | | | 155.00 | |
GE Other Expenses | | | | |
GF Total Operating Expenses (II) | | | 11 841.00 | |
GG - OPERATING RESULT (I - II) | | | -11 840.00 | |
GR Interest and similar expenses | | | 4 969.00 | |
GU Total financial expenses (VI) | | | 4 969.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -4 969.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -16 809.00 | |
| |
| 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) | 16 810.00 | 6 471.00 | | 16 810.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -16 809.00 | -6 471.00 | | -16 809.00 |
| |
| 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 | 235 000.00 | | 25 400.00 | 235 000.00 |
I4 DECREASES Grand Total | | | 260 400.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 260 400.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 235 000.00 | | 25 400.00 | 235 000.00 |
| |
| 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 | 4 723.00 | 4 723.00 | | 4 723.00 |
VB VAT | 5 989.00 | | | 5 989.00 |
VI Group and Associates | 292 183.00 | | | 292 183.00 |
VQ Other Taxes, Duties, and Similar Debts | 115.00 | 115.00 | | 115.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 5 989.00 | 5 989.00 | | 5 989.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 297 021.00 | 4 838.00 | | 297 021.00 |
