| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AV Fixed assets in progress | 190 104.00 | | 190 104.00 | 190 104.00 |
BJ TOTAL (I) | 190 104.00 | | 190 104.00 | 190 104.00 |
BZ Other receivables | 68 236.00 | | 68 236.00 | 68 236.00 |
CF Cash and cash equivalents | 3 050.00 | | 3 050.00 | 3 050.00 |
CH Prepaid expenses | 77 517.00 | | 77 517.00 | 77 517.00 |
CJ TOTAL (II) | 148 803.00 | | 148 803.00 | 148 803.00 |
CO Grand total (0 to V) | 338 908.00 | | 338 908.00 | 338 908.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 2 000.00 | | | 2 000.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -75 527.00 | | | -75 527.00 |
DL TOTAL (I) | -73 527.00 | | | -73 527.00 |
DU Loans and Debts from Credit Institutions (3) | 1 050.00 | | | 1 050.00 |
DX Trade payables and related accounts | 411 384.00 | | | 411 384.00 |
EC TOTAL (IV) | 412 434.00 | | | 412 434.00 |
EE Grand total (I to V) | 338 908.00 | | | 338 908.00 |
EG Accrued income and payables due within one year | 412 434.00 | | | 412 434.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 190 104.00 | |
FR Total operating income (I) | | | 190 104.00 | |
FW Other purchases and external expenses | | | 265 631.00 | |
GF Total Operating Expenses (II) | | | 265 631.00 | |
GG - OPERATING RESULT (I - II) | | | -75 527.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -75 527.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 190 104.00 | | | 190 104.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 265 631.00 | | | 265 631.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -75 527.00 | | | -75 527.00 |
| |
| 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 | | | 190 104.00 | |
I4 DECREASES Grand Total | | | 190 104.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 190 104.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | | | 190 104.00 | |
| |
| 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 | 411 384.00 | 411 384.00 | | 411 384.00 |
VB VAT | 68 236.00 | | | 68 236.00 |
VI Group and Associates | 1 050.00 | 1 050.00 | | 1 050.00 |
VS Prepaid expenses | 77 517.00 | | | 77 517.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 145 753.00 | 145 753.00 | | 145 753.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 412 434.00 | 412 434.00 | | 412 434.00 |
