| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AV Fixed assets in progress | 952 923.00 | | 952 923.00 | 952 923.00 |
BJ TOTAL (I) | 952 923.00 | | 952 923.00 | 952 923.00 |
BZ Other receivables | 1 863.00 | | 1 863.00 | 1 863.00 |
CF Cash and cash equivalents | 1 168.00 | | 1 168.00 | 1 168.00 |
CJ TOTAL (II) | 3 031.00 | | 3 031.00 | 3 031.00 |
CO Grand total (0 to V) | 955 953.00 | | 955 953.00 | 955 953.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 50 000.00 | 50 000.00 | | 50 000.00 |
DH Retained earnings | -22 577.00 | -24 080.00 | | -22 577.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -1 592.00 | 1 503.00 | | -1 592.00 |
DL TOTAL (I) | 25 832.00 | 27 424.00 | | 25 832.00 |
DV Miscellaneous Loans and Financial Debts (4) | 927 109.00 | 671 815.00 | | 927 109.00 |
DX Trade payables and related accounts | 2 862.00 | 6 990.00 | | 2 862.00 |
DY Tax and social security liabilities | 150.00 | 238 645.00 | | 150.00 |
EC TOTAL (IV) | 930 121.00 | 917 450.00 | | 930 121.00 |
EE Grand total (I to V) | 955 953.00 | 944 873.00 | | 955 953.00 |
EG Accrued income and payables due within one year | 930 121.00 | 917 450.00 | | 930 121.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 8 638.00 | |
FX Taxes, duties, and similar payments | | | 136.00 | |
GF Total Operating Expenses (II) | | | 8 774.00 | |
GG - OPERATING RESULT (I - II) | | | -8 774.00 | |
GR Interest and similar expenses | | | 12 817.00 | |
GU Total financial expenses (VI) | | | 12 817.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -12 817.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -21 592.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 20 000.00 | 10 500.00 | | 20 000.00 |
HD Total exceptional income (VII) | 20 000.00 | 10 500.00 | | 20 000.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 20 000.00 | 10 500.00 | | 20 000.00 |
HL TOTAL REVENUE (I + III + V + VII) | 20 000.00 | 10 500.00 | | 20 000.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 21 592.00 | 8 997.00 | | 21 592.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -1 592.00 | 1 503.00 | | -1 592.00 |
| |
| 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 | 937 923.00 | | 15 000.00 | 937 923.00 |
I4 DECREASES Grand Total | | | 952 923.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 952 923.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 937 923.00 | | 15 000.00 | 937 923.00 |
| |
| 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 | 2 862.00 | 2 862.00 | | 2 862.00 |
VB VAT | 1 863.00 | 1 863.00 | | 1 863.00 |
VI Group and Associates | 927 109.00 | 927 109.00 | | 927 109.00 |
VQ Other Taxes, Duties, and Similar Debts | 150.00 | 150.00 | | 150.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 1 863.00 | 1 863.00 | | 1 863.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 930 121.00 | 930 121.00 | | 930 121.00 |
