| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AV Fixed assets in progress | 288 890.00 | | 288 890.00 | 288 890.00 |
BJ TOTAL (I) | 288 890.00 | | 288 890.00 | 288 890.00 |
BZ Other receivables | 53 345.00 | | 53 345.00 | 53 345.00 |
CF Cash and cash equivalents | 113 717.00 | | 113 717.00 | 113 717.00 |
CJ TOTAL (II) | 167 062.00 | | 167 062.00 | 167 062.00 |
CO Grand total (0 to V) | 455 952.00 | | 455 952.00 | 455 952.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 150 000.00 | | | 150 000.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -6 109.00 | | | -6 109.00 |
DL TOTAL (I) | 143 891.00 | | | 143 891.00 |
DX Trade payables and related accounts | 312 061.00 | | | 312 061.00 |
EC TOTAL (IV) | 312 061.00 | | | 312 061.00 |
EE Grand total (I to V) | 455 952.00 | | | 455 952.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FN Capitalized production | | | 288 890.00 | |
FR Total operating income (I) | | | 288 890.00 | |
FW Other purchases and external expenses | | | 294 886.00 | |
FX Taxes, duties, and similar payments | | | 113.00 | |
GF Total Operating Expenses (II) | | | 294 999.00 | |
GG - OPERATING RESULT (I - II) | | | -6 109.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -6 109.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 288 890.00 | | | 288 890.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 294 999.00 | | | 294 999.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -6 109.00 | | | -6 109.00 |
| |
| 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 | | | 288 890.00 | |
I4 DECREASES Grand Total | | | 288 890.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 288 890.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | | | 288 890.00 | |
MY DECREASES Transfers to tangible fixed assets in progress | 288 890.00 | | | 288 890.00 |
| |
| 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 | 312 061.00 | 312 061.00 | | 312 061.00 |
VB VAT | 53 345.00 | | | 53 345.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 53 345.00 | 53 345.00 | | 53 345.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 312 061.00 | 312 061.00 | | 312 061.00 |
