| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AV Fixed assets in progress | 520 103.00 | | 520 103.00 | 520 103.00 |
BJ TOTAL (I) | 520 103.00 | | 520 103.00 | 520 103.00 |
BZ Other receivables | 10 783.00 | | 10 783.00 | 10 783.00 |
CF Cash and cash equivalents | 50 923.00 | | 50 923.00 | 50 923.00 |
CJ TOTAL (II) | 61 706.00 | | 61 706.00 | 61 706.00 |
CO Grand total (0 to V) | 581 810.00 | | 581 810.00 | 581 810.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 328 140.00 | | | 328 140.00 |
DH Retained earnings | -48 039.00 | | | -48 039.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -44 808.00 | | | -44 808.00 |
DL TOTAL (I) | 235 293.00 | | | 235 293.00 |
DV Miscellaneous Loans and Financial Debts (4) | 299 889.00 | | | 299 889.00 |
DX Trade payables and related accounts | 25 695.00 | | | 25 695.00 |
DY Tax and social security liabilities | 68.00 | | | 68.00 |
DZ Fixed asset liabilities and related accounts | 20 865.00 | | | 20 865.00 |
EC TOTAL (IV) | 346 517.00 | | | 346 517.00 |
EE Grand total (I to V) | 581 810.00 | | | 581 810.00 |
EG Accrued income and payables due within one year | 346 517.00 | | | 346 517.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FQ Other income | | | 2.00 | |
FR Total operating income (I) | | | 2.00 | |
FW Other purchases and external expenses | | | 40 863.00 | |
FX Taxes, duties, and similar payments | | | 126.00 | |
GE Other Expenses | | | 3.00 | |
GF Total Operating Expenses (II) | | | 40 993.00 | |
GG - OPERATING RESULT (I - II) | | | -40 990.00 | |
GR Interest and similar expenses | | | 3 818.00 | |
GU Total financial expenses (VI) | | | 3 818.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -3 818.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -44 808.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 2.00 | | | 2.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 44 810.00 | | | 44 810.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -44 808.00 | | | -44 808.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8A Miscellaneous Loans and Financial Debts | 299 889.00 | 299 889.00 | | 299 889.00 |
8B Suppliers and Related Accounts | 25 695.00 | 25 695.00 | | 25 695.00 |
8J Fixed Asset Liabilities and Related Accounts | 20 865.00 | 20 865.00 | | 20 865.00 |
VQ Other Taxes, Duties, and Similar Debts | 68.00 | 68.00 | | 68.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 10 783.00 | 10 783.00 | | 10 783.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 346 517.00 | 346 517.00 | | 346 517.00 |
