| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BD Other fixed assets | 436 258.00 | | 436 258.00 | 436 258.00 |
BJ TOTAL (I) | 436 258.00 | | 436 258.00 | 436 258.00 |
CF Cash and cash equivalents | 19 998.00 | | 19 998.00 | 19 998.00 |
CJ TOTAL (II) | 19 998.00 | | 19 998.00 | 19 998.00 |
CO Grand total (0 to V) | 456 257.00 | | 456 257.00 | 456 257.00 |
| |
| 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 | -4 978.00 | | | -4 978.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -9 663.00 | -4 978.00 | | -9 663.00 |
DL TOTAL (I) | 5 358.00 | 15 021.00 | | 5 358.00 |
DV Miscellaneous Loans and Financial Debts (4) | 447 683.00 | 351 830.00 | | 447 683.00 |
DX Trade payables and related accounts | 3 216.00 | 2 976.00 | | 3 216.00 |
EC TOTAL (IV) | 450 899.00 | 354 806.00 | | 450 899.00 |
EE Grand total (I to V) | 456 257.00 | 369 827.00 | | 456 257.00 |
EG Accrued income and payables due within one year | 9 069.00 | 4 806.00 | | 9 069.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 3 742.00 | |
FX Taxes, duties, and similar payments | | | 68.00 | |
GF Total Operating Expenses (II) | | | 3 810.00 | |
GG - OPERATING RESULT (I - II) | | | -3 810.00 | |
GR Interest and similar expenses | | | 5 853.00 | |
GU Total financial expenses (VI) | | | 5 853.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -5 853.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -9 663.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 9 663.00 | 4 978.00 | | 9 663.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -9 663.00 | -4 978.00 | | -9 663.00 |
| |
| 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 | 349 999.00 | | 86 258.00 | 349 999.00 |
I3 DECREASES Total Financial Fixed Assets | | | 436 258.00 | |
I4 DECREASES Grand Total | | | 436 258.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 349 999.00 | | 86 258.00 | 349 999.00 |
| |
| 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 | 447 683.00 | 5 853.00 | 441 830.00 | 447 683.00 |
8B Suppliers and Related Accounts | 3 216.00 | 3 216.00 | | 3 216.00 |
VJ Loans taken out during the year | 90 000.00 | | | 90 000.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 450 899.00 | 9 069.00 | 441 830.00 | 450 899.00 |
