| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AV Fixed assets in progress | 168 953.00 | | 168 953.00 | 168 953.00 |
BJ TOTAL (I) | 168 953.00 | | 168 953.00 | 168 953.00 |
BZ Other receivables | 5 501.00 | | 5 501.00 | 5 501.00 |
CF Cash and cash equivalents | 395.00 | | 395.00 | 395.00 |
CJ TOTAL (II) | 5 897.00 | | 5 897.00 | 5 897.00 |
CO Grand total (0 to V) | 174 851.00 | | 174 851.00 | 174 851.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 000.00 | 1 000.00 | | 1 000.00 |
DH Retained earnings | -7 445.00 | -147.00 | | -7 445.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -6 438.00 | -7 298.00 | | -6 438.00 |
DL TOTAL (I) | -12 884.00 | -6 445.00 | | -12 884.00 |
DX Trade payables and related accounts | 3 735.00 | 317.00 | | 3 735.00 |
DZ Fixed asset liabilities and related accounts | | 138 014.00 | | |
EA Other liabilities | 184 000.00 | 35 150.00 | | 184 000.00 |
EC TOTAL (IV) | 187 735.00 | 173 482.00 | | 187 735.00 |
EE Grand total (I to V) | 174 851.00 | 167 036.00 | | 174 851.00 |
EG Accrued income and payables due within one year | 187 735.00 | 173 482.00 | | 187 735.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 4 276.00 | |
FX Taxes, duties, and similar payments | | | 154.00 | |
GE Other Expenses | | | | |
GF Total Operating Expenses (II) | | | 4 430.00 | |
GG - OPERATING RESULT (I - II) | | | -4 430.00 | |
GR Interest and similar expenses | | | 2 008.00 | |
GU Total financial expenses (VI) | | | 2 008.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -2 008.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -6 438.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 6 438.00 | 7 298.00 | | 6 438.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -6 438.00 | -7 298.00 | | -6 438.00 |
| |
| 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 | 138 813.00 | | 30 140.00 | 138 813.00 |
I4 DECREASES Grand Total | | | 168 953.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 168 953.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 138 813.00 | | 30 140.00 | 138 813.00 |
| |
| 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 | 3 735.00 | 3 735.00 | | 3 735.00 |
VB VAT | 5 501.00 | | | 5 501.00 |
VI Group and Associates | 184 000.00 | 184 000.00 | | 184 000.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 5 501.00 | 5 501.00 | | 5 501.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 187 735.00 | 187 735.00 | | 187 735.00 |
