| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AV Fixed assets in progress | 33 970.00 | | 33 970.00 | 33 970.00 |
BJ TOTAL (I) | 33 970.00 | | 33 970.00 | 33 970.00 |
BZ Other receivables | 7 769.00 | | 7 769.00 | 7 769.00 |
CF Cash and cash equivalents | 82 187.00 | | 82 187.00 | 82 187.00 |
CH Prepaid expenses | 50.00 | | 50.00 | 50.00 |
CJ TOTAL (II) | 90 006.00 | | 90 006.00 | 90 006.00 |
CO Grand total (0 to V) | 123 976.00 | | 123 976.00 | 123 976.00 |
| |
| 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 | -4 131.00 | | | -4 131.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -3 881.00 | -4 130.00 | | -3 881.00 |
DL TOTAL (I) | -5 012.00 | -1 130.00 | | -5 012.00 |
DV Miscellaneous Loans and Financial Debts (4) | 127 594.00 | 36 619.00 | | 127 594.00 |
DX Trade payables and related accounts | 1 394.00 | 1 620.00 | | 1 394.00 |
DZ Fixed asset liabilities and related accounts | | 2 148.00 | | |
EC TOTAL (IV) | 128 987.00 | 40 387.00 | | 128 987.00 |
EE Grand total (I to V) | 123 976.00 | 39 257.00 | | 123 976.00 |
| |
| 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 | | | 3 755.00 | |
FX Taxes, duties, and similar payments | | | 144.00 | |
GF Total Operating Expenses (II) | | | 3 899.00 | |
GG - OPERATING RESULT (I - II) | | | -3 898.00 | |
GL Other interest and similar income | | | 17.00 | |
GP Total financial income (V) | | | 17.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 17.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -3 881.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 18.00 | | | 18.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 3 899.00 | 4 131.00 | | 3 899.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -3 881.00 | -4 130.00 | | -3 881.00 |
| |
| 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 | 28 356.00 | | 7 404.00 | 28 356.00 |
I4 DECREASES Grand Total | | 1 790.00 | 33 970.00 | |
IY DECREASES Total Tangible Fixed Assets | | 1 790.00 | 33 970.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 28 356.00 | | 7 404.00 | 28 356.00 |
| |
| 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 | 1 394.00 | 1 394.00 | | 1 394.00 |
VB VAT | 7 769.00 | | | 7 769.00 |
VI Group and Associates | 127 594.00 | 1 594.00 | 126 000.00 | 127 594.00 |
VS Prepaid expenses | 50.00 | | | 50.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 7 819.00 | 7 819.00 | | 7 819.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 128 987.00 | 2 987.00 | 126 000.00 | 128 987.00 |
