| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AV Fixed assets in progress | 84 230.00 | | 84 230.00 | 84 230.00 |
BJ TOTAL (I) | 84 230.00 | | 84 230.00 | 84 230.00 |
BZ Other receivables | 17 770.00 | | 17 770.00 | 17 770.00 |
CF Cash and cash equivalents | 20 974.00 | | 20 974.00 | 20 974.00 |
CJ TOTAL (II) | 38 744.00 | | 38 744.00 | 38 744.00 |
CO Grand total (0 to V) | 122 974.00 | | 122 974.00 | 122 974.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 5 000.00 | | | 5 000.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -5 746.00 | | | -5 746.00 |
DL TOTAL (I) | -746.00 | | | -746.00 |
DV Miscellaneous Loans and Financial Debts (4) | 100 320.00 | | | 100 320.00 |
DX Trade payables and related accounts | 23 400.00 | | | 23 400.00 |
EC TOTAL (IV) | 123 720.00 | | | 123 720.00 |
EE Grand total (I to V) | 122 974.00 | | | 122 974.00 |
EG Accrued income and payables due within one year | 123 720.00 | | | 123 720.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 5 426.00 | |
GF Total Operating Expenses (II) | | | 5 426.00 | |
GG - OPERATING RESULT (I - II) | | | -5 426.00 | |
GR Interest and similar expenses | | | 320.00 | |
GU Total financial expenses (VI) | | | 320.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -320.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -5 746.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 5 746.00 | | | 5 746.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -5 746.00 | | | -5 746.00 |
| |
| 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 | | | 84 230.00 | |
I4 DECREASES Grand Total | | | 84 230.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 84 230.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | | | 84 230.00 | |
| |
| 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 | 23 400.00 | 23 400.00 | | 23 400.00 |
VB VAT | 17 770.00 | 17 770.00 | | 17 770.00 |
VI Group and Associates | 100 320.00 | 100 320.00 | | 100 320.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 17 770.00 | 17 770.00 | | 17 770.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 123 720.00 | 123 720.00 | | 123 720.00 |
