| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AV Fixed assets in progress | 615 682.00 | | 615 682.00 | 615 682.00 |
BJ TOTAL (I) | 615 682.00 | | 615 682.00 | 615 682.00 |
BZ Other receivables | 49 094.00 | | 49 094.00 | 49 094.00 |
CF Cash and cash equivalents | 63 319.00 | | 63 319.00 | 63 319.00 |
CJ TOTAL (II) | 112 413.00 | | 112 413.00 | 112 413.00 |
CO Grand total (0 to V) | 728 096.00 | | 728 096.00 | 728 096.00 |
| |
| 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 | -52 401.00 | -19 445.00 | | -52 401.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -168 009.00 | -32 955.00 | | -168 009.00 |
DL TOTAL (I) | -200 410.00 | -32 401.00 | | -200 410.00 |
DV Miscellaneous Loans and Financial Debts (4) | 907 030.00 | 310 324.00 | | 907 030.00 |
DX Trade payables and related accounts | 21 397.00 | 2 400.00 | | 21 397.00 |
DY Tax and social security liabilities | 78.00 | 115.00 | | 78.00 |
EC TOTAL (IV) | 928 505.00 | 312 839.00 | | 928 505.00 |
EE Grand total (I to V) | 728 096.00 | 280 439.00 | | 728 096.00 |
EG Accrued income and payables due within one year | 21 475.00 | 2 515.00 | | 21 475.00 |
EI Including equity loans | 907 030.00 | | | 907 030.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FQ Other income | | | 1.00 | |
FR Total operating income (I) | | | 1.00 | |
FW Other purchases and external expenses | | | 158 188.00 | |
FX Taxes, duties, and similar payments | | | 116.00 | |
GE Other Expenses | | | | |
GF Total Operating Expenses (II) | | | 158 304.00 | |
GG - OPERATING RESULT (I - II) | | | -158 303.00 | |
GR Interest and similar expenses | | | 9 706.00 | |
GU Total financial expenses (VI) | | | 9 706.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -9 706.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -168 009.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 1.00 | | | 1.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 168 010.00 | 32 955.00 | | 168 010.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -168 009.00 | -32 955.00 | | -168 009.00 |
| |
| 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 | 236 601.00 | | 379 081.00 | 236 601.00 |
I4 DECREASES Grand Total | | | 615 682.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 615 682.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 236 601.00 | | 379 081.00 | 236 601.00 |
| |
| 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 | 21 397.00 | 21 397.00 | | 21 397.00 |
VB VAT | 49 094.00 | 49 094.00 | | 49 094.00 |
VI Group and Associates | 907 030.00 | | | 907 030.00 |
VQ Other Taxes, Duties, and Similar Debts | 78.00 | 78.00 | | 78.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 49 094.00 | 49 094.00 | | 49 094.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 928 505.00 | 21 475.00 | | 928 505.00 |
