| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AV Fixed assets in progress | 7 290.00 | | 7 290.00 | 7 290.00 |
BJ TOTAL (I) | 7 290.00 | | 7 290.00 | 7 290.00 |
BV Advances and down payments on orders | 22 735.00 | | 22 735.00 | 22 735.00 |
BZ Other receivables | 1 946.00 | | 1 946.00 | 1 946.00 |
CF Cash and cash equivalents | | | | |
CJ TOTAL (II) | 24 682.00 | | 24 682.00 | 24 682.00 |
CO Grand total (0 to V) | 31 972.00 | | 31 972.00 | 31 972.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 10 000.00 | 10 000.00 | | 10 000.00 |
DH Retained earnings | -653.00 | | | -653.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -2 267.00 | -653.00 | | -2 267.00 |
DL TOTAL (I) | 7 078.00 | 9 346.00 | | 7 078.00 |
DV Miscellaneous Loans and Financial Debts (4) | 24 858.00 | | | 24 858.00 |
DX Trade payables and related accounts | 35.00 | 768.00 | | 35.00 |
EC TOTAL (IV) | 24 893.00 | 768.00 | | 24 893.00 |
EE Grand total (I to V) | 31 972.00 | 10 114.00 | | 31 972.00 |
EI Including equity loans | 24 858.00 | | | 24 858.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 2 280.00 | |
GF Total Operating Expenses (II) | | | 2 280.00 | |
GG - OPERATING RESULT (I - II) | | | -2 280.00 | |
GL Other interest and similar income | | | 16.00 | |
GP Total financial income (V) | | | 16.00 | |
GU Total financial expenses (VI) | | | 2.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 13.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -2 267.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 16.00 | | | 16.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 2 283.00 | 653.00 | | 2 283.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -2 267.00 | -653.00 | | -2 267.00 |
| |
| 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 | | | 7 290.00 | |
I4 DECREASES Grand Total | | | 7 290.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 7 290.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | | | 7 290.00 | |
MY DECREASES Transfers to tangible fixed assets in progress | 7 290.00 | | | 7 290.00 |
| |
| 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 | 24 858.00 | 24 858.00 | | 24 858.00 |
8B Suppliers and Related Accounts | 35.00 | 35.00 | | 35.00 |
VB VAT | 1 946.00 | 1 946.00 | | 1 946.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 1 946.00 | 1 946.00 | | 1 946.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 24 893.00 | 24 893.00 | | 24 893.00 |
