| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AV Fixed assets in progress | 23 500.00 | | 23 500.00 | 23 500.00 |
BJ TOTAL (I) | 23 500.00 | | 23 500.00 | 23 500.00 |
BZ Other receivables | 4 765.00 | | 4 765.00 | 4 765.00 |
CF Cash and cash equivalents | 1 368.00 | | 1 368.00 | 1 368.00 |
CJ TOTAL (II) | 6 133.00 | | 6 133.00 | 6 133.00 |
CO Grand total (0 to V) | 29 633.00 | | 29 633.00 | 29 633.00 |
| |
| 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 | -220.00 | | | -220.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -447.00 | -220.00 | | -447.00 |
DL TOTAL (I) | 9 333.00 | 9 780.00 | | 9 333.00 |
DV Miscellaneous Loans and Financial Debts (4) | 20 126.00 | 1.00 | | 20 126.00 |
DX Trade payables and related accounts | 174.00 | 264.00 | | 174.00 |
EC TOTAL (IV) | 20 300.00 | 264.00 | | 20 300.00 |
EE Grand total (I to V) | 29 633.00 | 10 044.00 | | 29 633.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 117.00 | |
FX Taxes, duties, and similar payments | | | 204.00 | |
GF Total Operating Expenses (II) | | | 321.00 | |
GG - OPERATING RESULT (I - II) | | | -321.00 | |
GR Interest and similar expenses | | | 126.00 | |
GU Total financial expenses (VI) | | | 126.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -126.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -447.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 447.00 | 220.00 | | 447.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -447.00 | -220.00 | | -447.00 |
| |
| 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 | | | 23 500.00 | |
I4 DECREASES Grand Total | | | 23 500.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 23 500.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | | | 23 500.00 | |
| |
| 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 | 174.00 | 174.00 | | 174.00 |
VB VAT | 4 765.00 | | | 4 765.00 |
VI Group and Associates | 20 126.00 | 20 126.00 | | 20 126.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 4 765.00 | 4 765.00 | | 4 765.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 20 300.00 | 20 300.00 | | 20 300.00 |
