| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AH Goodwill | 6.00 | | 5.00 | 6.00 |
AV Fixed assets in progress | 219 331.00 | | 219 331.00 | 219 331.00 |
BJ TOTAL (I) | 219 331.00 | | 219 331.00 | 219 331.00 |
BZ Other receivables | 640.00 | | 640.00 | 640.00 |
CF Cash and cash equivalents | 72.00 | | 72.00 | 72.00 |
CJ TOTAL (II) | 712.00 | | 712.00 | 712.00 |
CO Grand total (0 to V) | 220 043.00 | | 220 043.00 | 220 043.00 |
| |
| 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 |
DF Regulated reserves (1) | 2 802.00 | | | 2 802.00 |
DH Retained earnings | | -5 090.00 | | |
DI RESULTS FOR THE YEAR (Profit or Loss) | -9 634.00 | -6 107.00 | | -9 634.00 |
DL TOTAL (I) | -5 831.00 | -10 197.00 | | -5 831.00 |
DX Trade payables and related accounts | 2 766.00 | 3 726.00 | | 2 766.00 |
DZ Fixed asset liabilities and related accounts | | 34 890.00 | | |
EA Other liabilities | 223 108.00 | 170 000.00 | | 223 108.00 |
EC TOTAL (IV) | 225 874.00 | 208 617.00 | | 225 874.00 |
EE Grand total (I to V) | 220 043.00 | 198 419.00 | | 220 043.00 |
EG Accrued income and payables due within one year | | 208 617.00 | | |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 6 535.00 | |
FX Taxes, duties, and similar payments | | | 153.00 | |
GE Other Expenses | | | 2.00 | |
GF Total Operating Expenses (II) | | | 6 690.00 | |
GG - OPERATING RESULT (I - II) | | | -6 689.00 | |
GR Interest and similar expenses | | | 2 945.00 | |
GU Total financial expenses (VI) | | | 2 945.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -2 945.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -9 634.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 1.00 | 1.00 | | 1.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 9 635.00 | 6 107.00 | | 9 635.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -9 634.00 | -6 107.00 | | -9 634.00 |
| |
| 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 | 187 176.00 | | 32 155.00 | 187 176.00 |
I4 DECREASES Grand Total | | | 219 331.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 219 331.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 187 176.00 | | 32 155.00 | 187 176.00 |
| |
| 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 | 2 766.00 | 2 766.00 | | 2 766.00 |
VB VAT | 640.00 | 640.00 | | 640.00 |
VI Group and Associates | 223 108.00 | 223 108.00 | | 223 108.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 640.00 | 640.00 | | 640.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 225 874.00 | 225 874.00 | | 225 874.00 |
