| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AV Fixed assets in progress | | 44 315.00 | -44 315.00 | |
AX Advances and down payments | 147 716.00 | | 147 716.00 | 147 716.00 |
BJ TOTAL (I) | 147 716.00 | 44 315.00 | 103 401.00 | 147 716.00 |
BV Advances and down payments on orders | 1 000.00 | | 1 000.00 | 1 000.00 |
BZ Other receivables | 32 864.00 | | 32 864.00 | 32 864.00 |
CF Cash and cash equivalents | 1 030.00 | | 1 030.00 | 1 030.00 |
CJ TOTAL (II) | 34 895.00 | | 34 895.00 | 34 895.00 |
CO Grand total (0 to V) | 182 611.00 | 44 315.00 | 138 296.00 | 182 611.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 000.00 | 1 000.00 | | 1 000.00 |
DH Retained earnings | -42 882.00 | -38 158.00 | | -42 882.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -49 968.00 | -4 723.00 | | -49 968.00 |
DL TOTAL (I) | -91 850.00 | -41 882.00 | | -91 850.00 |
DU Loans and Debts from Credit Institutions (3) | 106.00 | 53.00 | | 106.00 |
DV Miscellaneous Loans and Financial Debts (4) | 229 041.00 | 30 681.00 | | 229 041.00 |
DX Trade payables and related accounts | 1 000.00 | 16 160.00 | | 1 000.00 |
EC TOTAL (IV) | 230 147.00 | 46 894.00 | | 230 147.00 |
EE Grand total (I to V) | 138 296.00 | 5 012.00 | | 138 296.00 |
EG Accrued income and payables due within one year | 229 041.00 | 46 894.00 | | 229 041.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 106.00 | 53.00 | | 106.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FQ Other income | | | 78.00 | |
FR Total operating income (I) | | | 78.00 | |
FW Other purchases and external expenses | | | 4 411.00 | |
FX Taxes, duties, and similar payments | | | 76.00 | |
GB Operating Expenses - Provisions | | | 44 315.00 | |
GF Total Operating Expenses (II) | | | 48 802.00 | |
GG - OPERATING RESULT (I - II) | | | -48 724.00 | |
GR Interest and similar expenses | | | 1 245.00 | |
GU Total financial expenses (VI) | | | 1 245.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -1 245.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -49 969.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | | 45.00 | | |
HH Total exceptional expenses (VIII) | | 45.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | | -45.00 | | |
HL TOTAL REVENUE (I + III + V + VII) | 77.00 | | | 77.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 50 046.00 | 4 723.00 | | 50 046.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -49 968.00 | -4 723.00 | | -49 968.00 |
| |
| 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 | | | 147 717.00 | |
I4 DECREASES Grand Total | | | 147 717.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 147 717.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | | | 147 717.00 | |
| |
| 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 | 1 000.00 | 1 000.00 | | 1 000.00 |
8K Other liabilities (including liabilities related to repo transactions) | 229 041.00 | | | 229 041.00 |
VG Loans with a maturity of up to one year at origin | 106.00 | 106.00 | | 106.00 |
VP Miscellaneous | 32 865.00 | 32 865.00 | | 32 865.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 32 865.00 | 32 865.00 | | 32 865.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 230 147.00 | 1 106.00 | | 230 147.00 |
