| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AV Fixed assets in progress | 506 973.00 | | 506 973.00 | 506 973.00 |
BJ TOTAL (I) | 506 973.00 | | 506 973.00 | 506 973.00 |
BV Advances and down payments on orders | | | | |
BZ Other receivables | 4 574.00 | | 4 574.00 | 4 574.00 |
CF Cash and cash equivalents | 36 832.00 | | 36 832.00 | 36 832.00 |
CJ TOTAL (II) | 41 406.00 | | 41 406.00 | 41 406.00 |
CO Grand total (0 to V) | 548 379.00 | | 548 379.00 | 548 379.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 20 000.00 | 20 000.00 | | 20 000.00 |
DH Retained earnings | -213 141.00 | -143 364.00 | | -213 141.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -119 828.00 | -69 777.00 | | -119 828.00 |
DL TOTAL (I) | -312 969.00 | -193 141.00 | | -312 969.00 |
DV Miscellaneous Loans and Financial Debts (4) | 853 762.00 | 766 250.00 | | 853 762.00 |
DX Trade payables and related accounts | 6 874.00 | 2 388.00 | | 6 874.00 |
DY Tax and social security liabilities | 712.00 | 115.00 | | 712.00 |
EC TOTAL (IV) | 861 347.00 | 768 752.00 | | 861 347.00 |
EE Grand total (I to V) | 548 379.00 | 575 611.00 | | 548 379.00 |
EI Including equity loans | 853 762.00 | | | 853 762.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FQ Other income | | | 475.00 | |
FR Total operating income (I) | | | 475.00 | |
FW Other purchases and external expenses | | | 72 002.00 | |
FX Taxes, duties, and similar payments | | | 35 790.00 | |
GE Other Expenses | | | | |
GF Total Operating Expenses (II) | | | 107 791.00 | |
GG - OPERATING RESULT (I - II) | | | -107 316.00 | |
GR Interest and similar expenses | | | 12 512.00 | |
GU Total financial expenses (VI) | | | 12 512.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -12 512.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -119 828.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 475.00 | 2 400.00 | | 475.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 120 303.00 | 72 177.00 | | 120 303.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -119 828.00 | -69 777.00 | | -119 828.00 |
| |
| 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 | 465 698.00 | | 41 275.00 | 465 698.00 |
I4 DECREASES Grand Total | | | 506 973.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 506 973.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 465 698.00 | | 41 275.00 | 465 698.00 |
| |
| 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 | 6 874.00 | 6 874.00 | | 6 874.00 |
VB VAT | 4 500.00 | | | 4 500.00 |
VI Group and Associates | 853 762.00 | | | 853 762.00 |
VQ Other Taxes, Duties, and Similar Debts | 712.00 | 712.00 | | 712.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 74.00 | | | 74.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 4 574.00 | 4 574.00 | | 4 574.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 861 347.00 | 7 586.00 | | 861 347.00 |
