| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AR Technical installations, industrial equipment and tools | 5 427.00 | | 5 427.00 | 5 427.00 |
AT Other tangible assets | 198 402.00 | | 198 402.00 | 198 402.00 |
AV Fixed assets in progress | | | | |
BJ TOTAL (I) | 203 829.00 | | 203 829.00 | 203 829.00 |
BZ Other receivables | 8 404.00 | | 8 404.00 | 8 404.00 |
CF Cash and cash equivalents | 351.00 | | 351.00 | 351.00 |
CH Prepaid expenses | 598.00 | | 598.00 | 598.00 |
CJ TOTAL (II) | 9 353.00 | | 9 353.00 | 9 353.00 |
CO Grand total (0 to V) | 213 182.00 | | 213 182.00 | 213 182.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 3 000.00 | 3 000.00 | | 3 000.00 |
DH Retained earnings | -1 326.00 | | | -1 326.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -10.00 | -1 326.00 | | -10.00 |
DL TOTAL (I) | 1 664.00 | 1 674.00 | | 1 664.00 |
DU Loans and Debts from Credit Institutions (3) | 61.00 | | | 61.00 |
DV Miscellaneous Loans and Financial Debts (4) | 211 217.00 | 147 460.00 | | 211 217.00 |
DX Trade payables and related accounts | 240.00 | | | 240.00 |
EC TOTAL (IV) | 211 518.00 | 147 460.00 | | 211 518.00 |
EE Grand total (I to V) | 213 182.00 | 149 134.00 | | 213 182.00 |
EG Accrued income and payables due within one year | 88 576.00 | 147 460.00 | | 88 576.00 |
| |
| 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 | | | 2 999.00 | |
FX Taxes, duties, and similar payments | | | 168.00 | |
GE Other Expenses | | | 1.00 | |
GF Total Operating Expenses (II) | | | 3 167.00 | |
GG - OPERATING RESULT (I - II) | | | -3 166.00 | |
GR Interest and similar expenses | | | 44.00 | |
GU Total financial expenses (VI) | | | 44.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -44.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -3 210.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 3 200.00 | 1 200.00 | | 3 200.00 |
HD Total exceptional income (VII) | 3 200.00 | 1 200.00 | | 3 200.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 3 200.00 | 1 200.00 | | 3 200.00 |
HL TOTAL REVENUE (I + III + V + VII) | 3 201.00 | 1 200.00 | | 3 201.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 3 211.00 | 2 526.00 | | 3 211.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -10.00 | -1 326.00 | | -10.00 |
