| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 3.00 | | 3.00 | 3.00 |
BL Raw materials, supplies | | | | |
BZ Other receivables | 10 127.00 | | 10 127.00 | 10 127.00 |
CF Cash and cash equivalents | 215.00 | | 215.00 | 215.00 |
CJ TOTAL (II) | 10 342.00 | | 10 342.00 | 10 342.00 |
CO Grand total (0 to V) | 10 345.00 | | 10 345.00 | 10 345.00 |
CU Other investments | 3.00 | | 3.00 | 3.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 7 625.00 | 7 625.00 | | 7 625.00 |
DH Retained earnings | 50 731.00 | 59 042.00 | | 50 731.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -337 454.00 | -8 311.00 | | -337 454.00 |
DL TOTAL (I) | -279 097.00 | 58 356.00 | | -279 097.00 |
DU Loans and Debts from Credit Institutions (3) | 311.00 | | | 311.00 |
DV Miscellaneous Loans and Financial Debts (4) | 282 524.00 | 212 886.00 | | 282 524.00 |
DX Trade payables and related accounts | 6 607.00 | 3 304.00 | | 6 607.00 |
EC TOTAL (IV) | 289 442.00 | 216 189.00 | | 289 442.00 |
EE Grand total (I to V) | 10 345.00 | 274 546.00 | | 10 345.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 7 095.00 | |
FX Taxes, duties, and similar payments | | | 75.00 | |
GE Other Expenses | | | 328 976.00 | |
GF Total Operating Expenses (II) | | | 336 146.00 | |
GG - OPERATING RESULT (I - II) | | | -336 146.00 | |
GR Interest and similar expenses | | | 1 307.00 | |
GU Total financial expenses (VI) | | | 1 307.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -1 307.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -337 454.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 337 454.00 | 8 311.00 | | 337 454.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -337 454.00 | -8 311.00 | | -337 454.00 |
| |
| 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 | 3.00 | | | 3.00 |
I3 DECREASES Total Financial Fixed Assets | | | 3.00 | |
I4 DECREASES Grand Total | | | 3.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 3.00 | | | 3.00 |
| |
| 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 | 6 607.00 | 6 607.00 | | 6 607.00 |
VB VAT | 10 127.00 | | | 10 127.00 |
VG Loans with a maturity of up to one year at origin | 311.00 | 311.00 | | 311.00 |
VI Group and Associates | 282 524.00 | 282 524.00 | | 282 524.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 10 127.00 | | 10 127.00 | 10 127.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 289 442.00 | 289 442.00 | | 289 442.00 |
