| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AV Fixed assets in progress | 367 200.00 | | 367 200.00 | 367 200.00 |
BJ TOTAL (I) | 367 200.00 | | 367 200.00 | 367 200.00 |
BZ Other receivables | 75 411.00 | | 75 411.00 | 75 411.00 |
CF Cash and cash equivalents | 2 887.00 | | 2 887.00 | 2 887.00 |
CJ TOTAL (II) | 78 297.00 | | 78 297.00 | 78 297.00 |
CO Grand total (0 to V) | 445 497.00 | | 445 497.00 | 445 497.00 |
| |
| 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 | -1 013.00 | | | -1 013.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -9 366.00 | -1 013.00 | | -9 366.00 |
DL TOTAL (I) | -379.00 | 8 987.00 | | -379.00 |
DV Miscellaneous Loans and Financial Debts (4) | 5.00 | 5.00 | | 5.00 |
DX Trade payables and related accounts | 78 676.00 | 73 594.00 | | 78 676.00 |
EA Other liabilities | 367 200.00 | 367 200.00 | | 367 200.00 |
EC TOTAL (IV) | 445 876.00 | 440 794.00 | | 445 876.00 |
EE Grand total (I to V) | 445 497.00 | 449 782.00 | | 445 497.00 |
| |
| 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 | | | 9 162.00 | |
FX Taxes, duties, and similar payments | | | 205.00 | |
GE Other Expenses | | | | |
GF Total Operating Expenses (II) | | | 9 367.00 | |
GG - OPERATING RESULT (I - II) | | | -9 366.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -9 366.00 | |
| |
| 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) | 9 367.00 | 1 013.00 | | 9 367.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -9 366.00 | -1 013.00 | | -9 366.00 |
| |
| 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 | 367 200.00 | | | 367 200.00 |
I4 DECREASES Grand Total | | | 367 200.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 367 200.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 367 200.00 | | | 367 200.00 |
| |
| 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 | 78 676.00 | 78 676.00 | | 78 676.00 |
VB VAT | 75 411.00 | | | 75 411.00 |
VI Group and Associates | 367 200.00 | 367 200.00 | | 367 200.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 75 411.00 | 75 411.00 | | 75 411.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 445 876.00 | 445 876.00 | | 445 876.00 |
