| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AV Fixed assets in progress | 29 487.00 | 29 487.00 | | 29 487.00 |
AX Advances and down payments | 1 744.00 | 1 744.00 | | 1 744.00 |
BJ TOTAL (I) | 31 231.00 | 31 231.00 | | 31 231.00 |
BZ Other receivables | 1 500.00 | | 1 500.00 | 1 500.00 |
CF Cash and cash equivalents | 5 964.00 | | 5 964.00 | 5 964.00 |
CJ TOTAL (II) | 7 464.00 | | 7 464.00 | 7 464.00 |
CO Grand total (0 to V) | 38 695.00 | 31 231.00 | 7 464.00 | 38 695.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 000.00 | | | 1 000.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -34 776.00 | | | -34 776.00 |
DL TOTAL (I) | -33 776.00 | | | -33 776.00 |
DU Loans and Debts from Credit Institutions (3) | 30.00 | | | 30.00 |
DV Miscellaneous Loans and Financial Debts (4) | 32 213.00 | | | 32 213.00 |
DX Trade payables and related accounts | 2 997.00 | | | 2 997.00 |
DZ Fixed asset liabilities and related accounts | 6 000.00 | | | 6 000.00 |
EC TOTAL (IV) | 41 240.00 | | | 41 240.00 |
EE Grand total (I to V) | 7 464.00 | | | 7 464.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FQ Other income | | | 1.00 | |
FR Total operating income (I) | | | 1.00 | |
FW Other purchases and external expenses | | | 3 076.00 | |
FX Taxes, duties, and similar payments | | | 76.00 | |
GC Operating Expenses - Current Assets: Provisions | | | 31 231.00 | |
GF Total Operating Expenses (II) | | | 34 383.00 | |
GG - OPERATING RESULT (I - II) | | | -34 383.00 | |
GR Interest and similar expenses | | | 393.00 | |
GU Total financial expenses (VI) | | | 393.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -393.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -34 776.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 1.00 | | | 1.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 34 776.00 | | | 34 776.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -34 776.00 | | | -34 776.00 |
| |
| 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 | | 31 231.00 | | |
I3 DECREASES Total Financial Fixed Assets | | | 1 744.00 | |
I4 DECREASES Grand Total | | | 31 231.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 29 487.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | | 29 487.00 | | |
LQ ACQUISITIONS Total Financial Fixed Assets | | 1 744.00 | | |
| |
| 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 | 32 213.00 | 381.00 | | 32 213.00 |
8B Suppliers and Related Accounts | 2 997.00 | 2 997.00 | | 2 997.00 |
8J Fixed Asset Liabilities and Related Accounts | 6 000.00 | 6 000.00 | | 6 000.00 |
VG Loans with a maturity of up to one year at origin | 30.00 | 30.00 | | 30.00 |
VN Other taxes, similar payments | 1 500.00 | | | 1 500.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 1 500.00 | 1 500.00 | | 1 500.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 41 240.00 | 9 408.00 | | 41 240.00 |
