| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AV Fixed assets in progress | 151 467.00 | | 151 467.00 | 151 467.00 |
BJ TOTAL (I) | 151 467.00 | | 151 467.00 | 151 467.00 |
BZ Other receivables | 7 858.00 | | 7 858.00 | 7 858.00 |
CF Cash and cash equivalents | 1 369.00 | | 1 369.00 | 1 369.00 |
CJ TOTAL (II) | 9 227.00 | | 9 227.00 | 9 227.00 |
CO Grand total (0 to V) | 160 693.00 | | 160 693.00 | 160 693.00 |
| |
| 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 |
DH Retained earnings | -94 910.00 | -87 621.00 | | -94 910.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -3 872.00 | -7 290.00 | | -3 872.00 |
DL TOTAL (I) | -58 783.00 | -54 910.00 | | -58 783.00 |
DP Provisions for Risks | 48 995.00 | 48 995.00 | | 48 995.00 |
DR TOTAL (IV) | 48 995.00 | 48 995.00 | | 48 995.00 |
DX Trade payables and related accounts | 4 556.00 | 1 512.00 | | 4 556.00 |
EA Other liabilities | 165 926.00 | 160 426.00 | | 165 926.00 |
EC TOTAL (IV) | 170 481.00 | 161 938.00 | | 170 481.00 |
EE Grand total (I to V) | 160 693.00 | 156 022.00 | | 160 693.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FQ Other income | | | | |
FR Total operating income (I) | | | | |
FW Other purchases and external expenses | | | 4 544.00 | |
FX Taxes, duties, and similar payments | | | 334.00 | |
GE Other Expenses | | | | |
GF Total Operating Expenses (II) | | | 4 878.00 | |
GG - OPERATING RESULT (I - II) | | | -4 878.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -4 878.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 1 005.00 | | | 1 005.00 |
HD Total exceptional income (VII) | 1 005.00 | | | 1 005.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 1 005.00 | | | 1 005.00 |
HL TOTAL REVENUE (I + III + V + VII) | 1 006.00 | 2.00 | | 1 006.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 4 878.00 | 7 292.00 | | 4 878.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -3 872.00 | -7 290.00 | | -3 872.00 |
| |
| 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 | 148 812.00 | | 2 655.00 | 148 812.00 |
I4 DECREASES Grand Total | | | 151 467.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 151 467.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 148 812.00 | | 2 655.00 | 148 812.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
5V Other provisions for risks and expenses | | | | |
5Z Total provisions for risks and expenses | 48 995.00 | | | 48 995.00 |
7C Grand total | 48 995.00 | | | 48 995.00 |
| |
| 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 | 4 556.00 | 4 556.00 | | 4 556.00 |
VB VAT | 7 858.00 | | | 7 858.00 |
VI Group and Associates | 165 926.00 | | | 165 926.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 7 858.00 | 7 858.00 | | 7 858.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 170 481.00 | 4 556.00 | | 170 481.00 |
