| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AV Fixed assets in progress | 22 420.00 | | 22 420.00 | 22 420.00 |
BJ TOTAL (I) | 22 420.00 | | 22 420.00 | 22 420.00 |
BZ Other receivables | 1 398.00 | | 1 398.00 | 1 398.00 |
CF Cash and cash equivalents | 3 614.00 | | 3 614.00 | 3 614.00 |
CJ TOTAL (II) | 5 011.00 | | 5 011.00 | 5 011.00 |
CO Grand total (0 to V) | 27 431.00 | | 27 431.00 | 27 431.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 5 000.00 | 5 000.00 | | 5 000.00 |
DH Retained earnings | -27 032.00 | -24 415.00 | | -27 032.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -3 540.00 | -2 617.00 | | -3 540.00 |
DL TOTAL (I) | -25 572.00 | -22 033.00 | | -25 572.00 |
DV Miscellaneous Loans and Financial Debts (4) | 28 000.00 | 24 000.00 | | 28 000.00 |
DX Trade payables and related accounts | 24 747.00 | 2 198.00 | | 24 747.00 |
DY Tax and social security liabilities | 257.00 | | | 257.00 |
EC TOTAL (IV) | 53 004.00 | 26 198.00 | | 53 004.00 |
EE Grand total (I to V) | 27 431.00 | 4 165.00 | | 27 431.00 |
EG Accrued income and payables due within one year | | 26 198.00 | | |
| |
| 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 | | | 3 157.00 | |
FX Taxes, duties, and similar payments | | | 384.00 | |
GF Total Operating Expenses (II) | | | 3 541.00 | |
GG - OPERATING RESULT (I - II) | | | -3 540.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -3 540.00 | |
| |
| 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) | 3 541.00 | 2 617.00 | | 3 541.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -3 540.00 | -2 617.00 | | -3 540.00 |
| |
| 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 | | | 22 420.00 | |
I4 DECREASES Grand Total | | | 22 420.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 22 420.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | | | 22 420.00 | |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8A Miscellaneous Loans and Financial Debts | 28 000.00 | 28 000.00 | | 28 000.00 |
8B Suppliers and Related Accounts | 24 747.00 | 24 747.00 | | 24 747.00 |
VB VAT | 1 277.00 | 1 277.00 | | 1 277.00 |
VQ Other Taxes, Duties, and Similar Debts | 257.00 | 257.00 | | 257.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 120.00 | 120.00 | | 120.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 1 398.00 | 1 398.00 | | 1 398.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 53 004.00 | 53 004.00 | | 53 004.00 |
