| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AV Fixed assets in progress | 395 526.00 | 395 526.00 | | 395 526.00 |
BJ TOTAL (I) | 395 526.00 | 395 526.00 | | 395 526.00 |
BZ Other receivables | 95 437.00 | | 95 437.00 | 95 437.00 |
CJ TOTAL (II) | 95 437.00 | | 95 437.00 | 95 437.00 |
CO Grand total (0 to V) | 490 962.00 | 395 526.00 | 95 437.00 | 490 962.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 40 000.00 | 40 000.00 | | 40 000.00 |
DH Retained earnings | -874 199.00 | -864 501.00 | | -874 199.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -9 660.00 | -9 699.00 | | -9 660.00 |
DL TOTAL (I) | -843 859.00 | -834 199.00 | | -843 859.00 |
DV Miscellaneous Loans and Financial Debts (4) | 656 941.00 | 648 350.00 | | 656 941.00 |
DX Trade payables and related accounts | 282 355.00 | 280 205.00 | | 282 355.00 |
EC TOTAL (IV) | 939 296.00 | 928 555.00 | | 939 296.00 |
EE Grand total (I to V) | 95 437.00 | 94 356.00 | | 95 437.00 |
EG Accrued income and payables due within one year | 939 296.00 | 928 555.00 | | 939 296.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 5 351.00 | |
FX Taxes, duties, and similar payments | | | 156.00 | |
GE Other Expenses | | | 1.00 | |
GF Total Operating Expenses (II) | | | 5 508.00 | |
GG - OPERATING RESULT (I - II) | | | -5 508.00 | |
GR Interest and similar expenses | | | 4 152.00 | |
GU Total financial expenses (VI) | | | 4 152.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -4 152.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -9 660.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 9 660.00 | 9 699.00 | | 9 660.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -9 660.00 | -9 699.00 | | -9 660.00 |
| |
| 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 | 395 526.00 | | | 395 526.00 |
I4 DECREASES Grand Total | | | 395 526.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 395 526.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 395 526.00 | | | 395 526.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
6E on fixed assets – tangible | 395 526.00 | | | 395 526.00 |
7B Total provisions for depreciation | 395 526.00 | | | 395 526.00 |
7C Grand total | 395 526.00 | | | 395 526.00 |
| |
| 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 | 282 355.00 | 282 355.00 | | 282 355.00 |
VB VAT | 95 437.00 | 95 437.00 | | 95 437.00 |
VI Group and Associates | 656 941.00 | 656 941.00 | | 656 941.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 95 437.00 | 95 437.00 | | 95 437.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 939 296.00 | 939 296.00 | | 939 296.00 |
