| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AV Fixed assets in progress | 25 168.00 | | 25 168.00 | 25 168.00 |
BJ TOTAL (I) | 25 168.00 | | 25 168.00 | 25 168.00 |
BZ Other receivables | 5 446.00 | | 5 446.00 | 5 446.00 |
CF Cash and cash equivalents | 29 770.00 | | 29 770.00 | 29 770.00 |
CJ TOTAL (II) | 35 216.00 | | 35 216.00 | 35 216.00 |
CO Grand total (0 to V) | 60 384.00 | | 60 384.00 | 60 384.00 |
| |
| 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 | -2 308.00 | -1 344.00 | | -2 308.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -1 605.00 | -964.00 | | -1 605.00 |
DL TOTAL (I) | -2 912.00 | -1 308.00 | | -2 912.00 |
DV Miscellaneous Loans and Financial Debts (4) | 62 502.00 | 1 070.00 | | 62 502.00 |
DX Trade payables and related accounts | 600.00 | 600.00 | | 600.00 |
DY Tax and social security liabilities | 194.00 | | | 194.00 |
EC TOTAL (IV) | 63 296.00 | 1 670.00 | | 63 296.00 |
EE Grand total (I to V) | 60 384.00 | 363.00 | | 60 384.00 |
EG Accrued income and payables due within one year | 63 296.00 | 1 670.00 | | 63 296.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FN Capitalized production | | | 25 168.00 | |
FQ Other income | | | 1.00 | |
FR Total operating income (I) | | | 25 169.00 | |
FW Other purchases and external expenses | | | 25 898.00 | |
FX Taxes, duties, and similar payments | | | 194.00 | |
GF Total Operating Expenses (II) | | | 26 092.00 | |
GG - OPERATING RESULT (I - II) | | | -923.00 | |
GR Interest and similar expenses | | | 681.00 | |
GU Total financial expenses (VI) | | | 681.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -681.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -1 604.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HF Exceptional expenses on capital transactions | 1.00 | | | 1.00 |
HH Total exceptional expenses (VIII) | 1.00 | | | 1.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -1.00 | | | -1.00 |
HL TOTAL REVENUE (I + III + V + VII) | 25 169.00 | | | 25 169.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 26 773.00 | 964.00 | | 26 773.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -1 605.00 | -964.00 | | -1 605.00 |