| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AV Fixed assets in progress | 35 340.00 | | 35 340.00 | 35 340.00 |
BJ TOTAL (I) | 35 340.00 | | 35 340.00 | 35 340.00 |
BZ Other receivables | 2 066.00 | | 2 066.00 | 2 066.00 |
CF Cash and cash equivalents | 4 625.00 | | 4 625.00 | 4 625.00 |
CJ TOTAL (II) | 6 691.00 | | 6 691.00 | 6 691.00 |
CO Grand total (0 to V) | 42 031.00 | | 42 031.00 | 42 031.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1.00 | 1.00 | | 1.00 |
DH Retained earnings | -4 380.00 | -7 048.00 | | -4 380.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -1 224.00 | 2 668.00 | | -1 224.00 |
DL TOTAL (I) | -5 603.00 | -4 379.00 | | -5 603.00 |
DV Miscellaneous Loans and Financial Debts (4) | 47 028.00 | 46 247.00 | | 47 028.00 |
DX Trade payables and related accounts | 606.00 | 509.00 | | 606.00 |
EC TOTAL (IV) | 47 634.00 | 46 756.00 | | 47 634.00 |
EE Grand total (I to V) | 42 031.00 | 42 377.00 | | 42 031.00 |
EG Accrued income and payables due within one year | 47 634.00 | 46 756.00 | | 47 634.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FN Capitalized production | | | | |
FQ Other income | | | | |
FR Total operating income (I) | | | | |
FW Other purchases and external expenses | | | 205.00 | |
FX Taxes, duties, and similar payments | | | 192.00 | |
GF Total Operating Expenses (II) | | | 397.00 | |
GG - OPERATING RESULT (I - II) | | | -397.00 | |
GR Interest and similar expenses | | | 782.00 | |
GU Total financial expenses (VI) | | | 782.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -782.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -1 179.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | 45.00 | | | 45.00 |
HH Total exceptional expenses (VIII) | 45.00 | | | 45.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -45.00 | | | -45.00 |
HL TOTAL REVENUE (I + III + V + VII) | | 2 013.00 | | |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 1 224.00 | -655.00 | | 1 224.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -1 224.00 | 2 668.00 | | -1 224.00 |
| |
| 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 | 35 340.00 | | | 35 340.00 |
I4 DECREASES Grand Total | | | 35 340.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 35 340.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 35 340.00 | | | 35 340.00 |
| |
| 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 | 606.00 | 606.00 | | 606.00 |
VB VAT | 2 066.00 | | | 2 066.00 |
VI Group and Associates | 47 028.00 | 47 028.00 | | 47 028.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 2 066.00 | 2 066.00 | | 2 066.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 47 634.00 | 47 634.00 | | 47 634.00 |
