| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AV Fixed assets in progress | 179 662.00 | | 179 662.00 | 179 662.00 |
BJ TOTAL (I) | 179 662.00 | | 179 662.00 | 179 662.00 |
BZ Other receivables | 6 113.00 | | 6 113.00 | 6 113.00 |
CF Cash and cash equivalents | 3 046.00 | | 3 046.00 | 3 046.00 |
CJ TOTAL (II) | 9 159.00 | | 9 159.00 | 9 159.00 |
CO Grand total (0 to V) | 188 821.00 | | 188 821.00 | 188 821.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 10 000.00 | 10 000.00 | | 10 000.00 |
DH Retained earnings | -52 817.00 | -45 814.00 | | -52 817.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -1 485.00 | -7 003.00 | | -1 485.00 |
DL TOTAL (I) | -44 302.00 | -42 817.00 | | -44 302.00 |
DX Trade payables and related accounts | 2 000.00 | 2 604.00 | | 2 000.00 |
EA Other liabilities | 231 123.00 | 227 123.00 | | 231 123.00 |
EC TOTAL (IV) | 233 123.00 | 229 726.00 | | 233 123.00 |
EE Grand total (I to V) | 188 821.00 | 186 910.00 | | 188 821.00 |
| |
| 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 | | | 1 280.00 | |
FX Taxes, duties, and similar payments | | | 205.00 | |
GF Total Operating Expenses (II) | | | 1 485.00 | |
GG - OPERATING RESULT (I - II) | | | -1 485.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -1 485.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HB Exceptional income from capital transactions | | 8 251.00 | | |
HC Reversals of provisions and transfers of expenses | | 8 660.00 | | |
HD Total exceptional income (VII) | | 16 910.00 | | |
HE Exceptional expenses on management operations | | 25.00 | | |
HF Exceptional expenses on capital transactions | | 16 910.00 | | |
HH Total exceptional expenses (VIII) | | 16 935.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | | -25.00 | | |
HL TOTAL REVENUE (I + III + V + VII) | | 16 911.00 | | |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 1 485.00 | 23 914.00 | | 1 485.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -1 485.00 | -7 003.00 | | -1 485.00 |
| |
| 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 | 179 662.00 | | | 179 662.00 |
I4 DECREASES Grand Total | | | 179 662.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 179 662.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 179 662.00 | | | 179 662.00 |
| |
| 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 | 2 000.00 | 2 000.00 | | 2 000.00 |
VB VAT | 6 113.00 | | | 6 113.00 |
VI Group and Associates | 231 123.00 | 231 123.00 | | 231 123.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 6 113.00 | 6 113.00 | | 6 113.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 233 123.00 | 233 123.00 | | 233 123.00 |
