| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AV Fixed assets in progress | 84 260.00 | | 84 260.00 | 84 260.00 |
BH Other financial assets | 55 000.00 | | 55 000.00 | 55 000.00 |
BJ TOTAL (I) | 139 360.00 | | 139 360.00 | 139 360.00 |
BZ Other receivables | 24 552.00 | | 24 552.00 | 24 552.00 |
CJ TOTAL (II) | 24 552.00 | | 24 552.00 | 24 552.00 |
CO Grand total (0 to V) | 163 912.00 | | 163 912.00 | 163 912.00 |
CU Other investments | 100.00 | | 100.00 | 100.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 5 000.00 | | | 5 000.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -73 079.00 | | | -73 079.00 |
DL TOTAL (I) | -68 079.00 | | | -68 079.00 |
DU Loans and Debts from Credit Institutions (3) | 2 617.00 | | | 2 617.00 |
DV Miscellaneous Loans and Financial Debts (4) | 146 376.00 | | | 146 376.00 |
DX Trade payables and related accounts | 82 998.00 | | | 82 998.00 |
EC TOTAL (IV) | 231 991.00 | | | 231 991.00 |
EE Grand total (I to V) | 163 912.00 | | | 163 912.00 |
EG Accrued income and payables due within one year | 231 991.00 | | | 231 991.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 2 617.00 | | | 2 617.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 71 803.00 | |
GF Total Operating Expenses (II) | | | 71 803.00 | |
GG - OPERATING RESULT (I - II) | | | -71 803.00 | |
GR Interest and similar expenses | | | 1 276.00 | |
GU Total financial expenses (VI) | | | 1 276.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -1 276.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -73 079.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 73 079.00 | | | 73 079.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -73 079.00 | | | -73 079.00 |
| |
| 5 - Fixed assets increase - decrease | Gross value at beginning of year - Item by item | Revaluation - Disposals | Acquisition - Gross value at year-end | |
I3 DECREASES Total Financial Fixed Assets | | | 55 100.00 | |
I4 DECREASES Grand Total | | | 139 360.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 84 260.00 | |
| |
| 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 | 82 998.00 | 82 998.00 | | 82 998.00 |
8K Other liabilities (including liabilities related to repo transactions) | 146 376.00 | 146 376.00 | | 146 376.00 |
UT Other financial assets | 55 000.00 | | | 55 000.00 |
VG Loans with a maturity of up to one year at origin | 2 617.00 | 2 617.00 | | 2 617.00 |
VP Miscellaneous | 24 552.00 | | | 24 552.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 79 552.00 | 24 552.00 | 55 000.00 | 79 552.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 231 991.00 | 231 991.00 | | 231 991.00 |
