| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AV Fixed assets in progress | 14 640.00 | | 14 640.00 | 14 640.00 |
BJ TOTAL (I) | 14 640.00 | | 14 640.00 | 14 640.00 |
BZ Other receivables | 8 336.00 | | 8 336.00 | 8 336.00 |
CF Cash and cash equivalents | 3 232.00 | | 3 232.00 | 3 232.00 |
CJ TOTAL (II) | 11 568.00 | | 11 568.00 | 11 568.00 |
CO Grand total (0 to V) | 26 208.00 | | 26 208.00 | 26 208.00 |
| |
| 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) | -3 173.00 | | | -3 173.00 |
DL TOTAL (I) | -2 173.00 | | | -2 173.00 |
DU Loans and Debts from Credit Institutions (3) | 246.00 | | | 246.00 |
DV Miscellaneous Loans and Financial Debts (4) | 20 357.00 | | | 20 357.00 |
DX Trade payables and related accounts | 7 777.00 | | | 7 777.00 |
EC TOTAL (IV) | 28 380.00 | | | 28 380.00 |
EE Grand total (I to V) | 26 208.00 | | | 26 208.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 3 125.00 | |
GF Total Operating Expenses (II) | | | 3 125.00 | |
GG - OPERATING RESULT (I - II) | | | -3 125.00 | |
GR Interest and similar expenses | | | 48.00 | |
GU Total financial expenses (VI) | | | 48.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -48.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -3 173.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 3 173.00 | | | 3 173.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -3 173.00 | | | -3 173.00 |
| |
| 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 | | | 14 640.00 | |
I4 DECREASES Grand Total | | | 14 640.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 14 640.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | | | 14 640.00 | |
| |
| 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 | 20 357.00 | 48.00 | | 20 357.00 |
8B Suppliers and Related Accounts | 7 777.00 | 7 777.00 | | 7 777.00 |
VG Loans with a maturity of up to one year at origin | 246.00 | 246.00 | | 246.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 4 800.00 | | | 4 800.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 8 336.00 | 8 336.00 | | 8 336.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 28 380.00 | 8 071.00 | | 28 380.00 |
