| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AV Fixed assets in progress | 1 251 300.00 | | 1 251 300.00 | 1 251 300.00 |
BJ TOTAL (I) | 1 251 300.00 | | 1 251 300.00 | 1 251 300.00 |
BZ Other receivables | 3 603.00 | | 3 603.00 | 3 603.00 |
CF Cash and cash equivalents | 89 547.00 | | 89 547.00 | 89 547.00 |
CJ TOTAL (II) | 93 150.00 | | 93 150.00 | 93 150.00 |
CO Grand total (0 to V) | 1 344 449.00 | | 1 344 450.00 | 1 344 449.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 500.00 | 500.00 | | 500.00 |
DH Retained earnings | -7 651.00 | -2 669.00 | | -7 651.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -4 717.00 | -4 982.00 | | -4 717.00 |
DL TOTAL (I) | -11 868.00 | -7 151.00 | | -11 868.00 |
DX Trade payables and related accounts | 3 146.00 | 2 304.00 | | 3 146.00 |
DY Tax and social security liabilities | 195.00 | 195.00 | | 195.00 |
DZ Fixed asset liabilities and related accounts | 1 402.00 | 607.00 | | 1 402.00 |
EA Other liabilities | 1 351 574.00 | 1 351 593.00 | | 1 351 574.00 |
EC TOTAL (IV) | 1 356 317.00 | 1 354 699.00 | | 1 356 317.00 |
EE Grand total (I to V) | 1 344 449.00 | 1 347 548.00 | | 1 344 449.00 |
| |
| 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 | | | 4 534.00 | |
FX Taxes, duties, and similar payments | | | 184.00 | |
GF Total Operating Expenses (II) | | | 4 718.00 | |
GG - OPERATING RESULT (I - II) | | | -4 716.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -4 716.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | 1.00 | | | 1.00 |
HH Total exceptional expenses (VIII) | 1.00 | | | 1.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -1.00 | | | -1.00 |
HL TOTAL REVENUE (I + III + V + VII) | 2.00 | 1.00 | | 2.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 4 719.00 | 4 983.00 | | 4 719.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -4 717.00 | -4 982.00 | | -4 717.00 |
| |
| 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 | 1 232 381.00 | | | 1 232 381.00 |
I4 DECREASES Grand Total | | | 1 251 300.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 1 251 300.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 1 232 381.00 | | | 1 232 381.00 |
| |
| 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 | 3 146.00 | 3 146.00 | | 3 146.00 |
8J Fixed Asset Liabilities and Related Accounts | 1 402.00 | 1 402.00 | | 1 402.00 |
VB VAT | 3 603.00 | | | 3 603.00 |
VI Group and Associates | 1 351 574.00 | | 1 351 574.00 | 1 351 574.00 |
VQ Other Taxes, Duties, and Similar Debts | 195.00 | 195.00 | | 195.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 3 603.00 | 3 603.00 | | 3 603.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 1 356 317.00 | 4 743.00 | 1 351 574.00 | 1 356 317.00 |
