| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AV Fixed assets in progress | 282 396.00 | | 282 396.00 | 282 396.00 |
BJ TOTAL (I) | 282 396.00 | | 282 396.00 | 282 396.00 |
BZ Other receivables | 20 542.00 | | 20 542.00 | 20 542.00 |
CF Cash and cash equivalents | 31 152.00 | | 31 152.00 | 31 152.00 |
CJ TOTAL (II) | 51 694.00 | | 51 694.00 | 51 694.00 |
CO Grand total (0 to V) | 334 090.00 | | 334 090.00 | 334 090.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 37 000.00 | 37 000.00 | | 37 000.00 |
DH Retained earnings | -526 258.00 | -509 337.00 | | -526 258.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -22 383.00 | -16 921.00 | | -22 383.00 |
DL TOTAL (I) | -511 641.00 | -489 258.00 | | -511 641.00 |
DV Miscellaneous Loans and Financial Debts (4) | 843 507.00 | 691 020.00 | | 843 507.00 |
DX Trade payables and related accounts | 2 109.00 | 4 657.00 | | 2 109.00 |
DY Tax and social security liabilities | 115.00 | 113.00 | | 115.00 |
EC TOTAL (IV) | 845 731.00 | 695 789.00 | | 845 731.00 |
EE Grand total (I to V) | 334 090.00 | 206 531.00 | | 334 090.00 |
EG Accrued income and payables due within one year | 2 224.00 | 4 770.00 | | 2 224.00 |
EI Including equity loans | 843 507.00 | | | 843 507.00 |
| |
| 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 | | | 9 743.00 | |
FX Taxes, duties, and similar payments | | | 152.00 | |
GE Other Expenses | | | 1.00 | |
GF Total Operating Expenses (II) | | | 9 896.00 | |
GG - OPERATING RESULT (I - II) | | | -9 895.00 | |
GR Interest and similar expenses | | | 12 488.00 | |
GU Total financial expenses (VI) | | | 12 488.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -12 488.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -22 383.00 | |
| |
| 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) | 22 383.00 | 16 921.00 | | 22 383.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -22 383.00 | -16 921.00 | | -22 383.00 |
| |
| 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 | 180 500.00 | | 101 896.00 | 180 500.00 |
I4 DECREASES Grand Total | | | 282 396.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 282 396.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 180 500.00 | | 101 896.00 | 180 500.00 |
| |
| 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 | 2 109.00 | 2 109.00 | | 2 109.00 |
VB VAT | 20 542.00 | | | 20 542.00 |
VI Group and Associates | 843 507.00 | | | 843 507.00 |
VQ Other Taxes, Duties, and Similar Debts | 115.00 | 115.00 | | 115.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 20 542.00 | 20 542.00 | | 20 542.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 845 731.00 | 2 224.00 | | 845 731.00 |
