| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AV Fixed assets in progress | 222 530.00 | 111 265.00 | 111 265.00 | 222 530.00 |
BJ TOTAL (I) | 222 530.00 | 111 265.00 | 111 265.00 | 222 530.00 |
BZ Other receivables | 1 938.00 | | 1 938.00 | 1 938.00 |
CF Cash and cash equivalents | 12 069.00 | | 12 069.00 | 12 069.00 |
CJ TOTAL (II) | 14 006.00 | | 14 006.00 | 14 006.00 |
CO Grand total (0 to V) | 236 537.00 | 111 265.00 | 125 271.00 | 236 537.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 40 000.00 | 40 000.00 | | 40 000.00 |
DF Regulated reserves (1) | 6.00 | 6.00 | | 6.00 |
DH Retained earnings | -277 551.00 | -209 813.00 | | -277 551.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -21 931.00 | -67 738.00 | | -21 931.00 |
DL TOTAL (I) | -259 476.00 | -237 545.00 | | -259 476.00 |
DV Miscellaneous Loans and Financial Debts (4) | 380 363.00 | 354 587.00 | | 380 363.00 |
DX Trade payables and related accounts | 4 385.00 | 5 265.00 | | 4 385.00 |
EC TOTAL (IV) | 384 748.00 | 359 852.00 | | 384 748.00 |
EE Grand total (I to V) | 125 271.00 | 122 307.00 | | 125 271.00 |
EG Accrued income and payables due within one year | 384 748.00 | 359 852.00 | | 384 748.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 16 379.00 | |
FX Taxes, duties, and similar payments | | | 177.00 | |
GE Other Expenses | | | | |
GF Total Operating Expenses (II) | | | 16 556.00 | |
GG - OPERATING RESULT (I - II) | | | -16 556.00 | |
GR Interest and similar expenses | | | 5 376.00 | |
GU Total financial expenses (VI) | | | 5 376.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -5 376.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -21 931.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HG Exceptional depreciation and provisions | | 45 338.00 | | |
HH Total exceptional expenses (VIII) | | 45 338.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | | -45 338.00 | | |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 21 931.00 | 67 738.00 | | 21 931.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -21 931.00 | -67 738.00 | | -21 931.00 |
| |
| 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 | 222 530.00 | | | 222 530.00 |
I4 DECREASES Grand Total | | | 222 530.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 222 530.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 222 530.00 | | | 222 530.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
VP Miscellaneous | 1 938.00 | | | 1 938.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 1 938.00 | 1 938.00 | | 1 938.00 |
