| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AX Advances and down payments | 25 093.00 | | 25 093.00 | 25 093.00 |
BJ TOTAL (I) | 25 093.00 | | 25 093.00 | 25 093.00 |
BZ Other receivables | 1 162.00 | | 1 162.00 | 1 162.00 |
CF Cash and cash equivalents | 2 419.00 | | 2 419.00 | 2 419.00 |
CJ TOTAL (II) | 3 581.00 | | 3 581.00 | 3 581.00 |
CO Grand total (0 to V) | 28 675.00 | | 28 675.00 | 28 675.00 |
| |
| 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 | -2 998.00 | | | -2 998.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -4 481.00 | -2 998.00 | | -4 481.00 |
DL TOTAL (I) | -6 479.00 | -1 998.00 | | -6 479.00 |
DU Loans and Debts from Credit Institutions (3) | 31.00 | | | 31.00 |
DV Miscellaneous Loans and Financial Debts (4) | 31 720.00 | 21 204.00 | | 31 720.00 |
DX Trade payables and related accounts | 3 402.00 | 2 719.00 | | 3 402.00 |
EC TOTAL (IV) | 35 153.00 | 23 923.00 | | 35 153.00 |
EE Grand total (I to V) | 28 675.00 | 21 925.00 | | 28 675.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 3 931.00 | |
FX Taxes, duties, and similar payments | | | 133.00 | |
GE Other Expenses | | | 1.00 | |
GF Total Operating Expenses (II) | | | 4 065.00 | |
GG - OPERATING RESULT (I - II) | | | -4 065.00 | |
GR Interest and similar expenses | | | 416.00 | |
GU Total financial expenses (VI) | | | 416.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -416.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -4 481.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 4 481.00 | 2 998.00 | | 4 481.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -4 481.00 | -2 998.00 | | -4 481.00 |
| |
| 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 | 15 340.00 | | 9 753.00 | 15 340.00 |
I4 DECREASES Grand Total | | | 25 093.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 25 093.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 15 340.00 | | 9 753.00 | 15 340.00 |
| |
| 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 | 31 720.00 | 416.00 | | 31 720.00 |
8B Suppliers and Related Accounts | 3 402.00 | 3 402.00 | | 3 402.00 |
VG Loans with a maturity of up to one year at origin | 31.00 | 31.00 | | 31.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 1 162.00 | 1 162.00 | | 1 162.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 35 153.00 | 3 849.00 | | 35 153.00 |
