| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AV Fixed assets in progress | 142 798.00 | | 142 798.00 | 142 798.00 |
BJ TOTAL (I) | 142 798.00 | | 142 798.00 | 142 798.00 |
BZ Other receivables | 1 348.00 | | 1 348.00 | 1 348.00 |
CF Cash and cash equivalents | 1 310.00 | | 1 310.00 | 1 310.00 |
CJ TOTAL (II) | 2 658.00 | | 2 658.00 | 2 658.00 |
CO Grand total (0 to V) | 145 456.00 | | 145 456.00 | 145 456.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 000.00 | 1 000.00 | | 1 000.00 |
DH Retained earnings | -74 335.00 | -29 040.00 | | -74 335.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 28 344.00 | -45 294.00 | | 28 344.00 |
DL TOTAL (I) | -44 990.00 | -73 335.00 | | -44 990.00 |
DV Miscellaneous Loans and Financial Debts (4) | 190 446.00 | 208 830.00 | | 190 446.00 |
DX Trade payables and related accounts | | 3 863.00 | | |
EC TOTAL (IV) | 190 446.00 | 212 693.00 | | 190 446.00 |
EE Grand total (I to V) | 145 456.00 | 139 358.00 | | 145 456.00 |
EG Accrued income and payables due within one year | | 3 863.00 | | |
| |
| 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 | | | 35 699.00 | |
FR Total operating income (I) | | | 35 699.00 | |
FW Other purchases and external expenses | | | 3 518.00 | |
FX Taxes, duties, and similar payments | | | 220.00 | |
GB Operating Expenses - Provisions | | | | |
GF Total Operating Expenses (II) | | | 3 738.00 | |
GG - OPERATING RESULT (I - II) | | | 31 960.00 | |
GR Interest and similar expenses | | | 3 616.00 | |
GU Total financial expenses (VI) | | | 3 616.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -3 616.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 28 344.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | | 2.00 | | |
HD Total exceptional income (VII) | | 2.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | | 2.00 | | |
HL TOTAL REVENUE (I + III + V + VII) | 35 699.00 | 2.00 | | 35 699.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 7 354.00 | 45 297.00 | | 7 354.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 28 344.00 | -45 294.00 | | 28 344.00 |