| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AV Fixed assets in progress | 115 245.00 | | 115 245.00 | 115 245.00 |
BJ TOTAL (I) | 115 245.00 | | 115 245.00 | 115 245.00 |
BZ Other receivables | 2 689.00 | | 2 689.00 | 2 689.00 |
CJ TOTAL (II) | 2 689.00 | | 2 689.00 | 2 689.00 |
CO Grand total (0 to V) | 117 934.00 | | 117 934.00 | 117 934.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 40 000.00 | 40 000.00 | | 40 000.00 |
DH Retained earnings | -16 107.00 | -12 113.00 | | -16 107.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -5 637.00 | -3 994.00 | | -5 637.00 |
DL TOTAL (I) | 18 256.00 | 23 893.00 | | 18 256.00 |
DU Loans and Debts from Credit Institutions (3) | 95 685.00 | 89 222.00 | | 95 685.00 |
DX Trade payables and related accounts | 3 993.00 | 3 747.00 | | 3 993.00 |
DY Tax and social security liabilities | | 169.00 | | |
EC TOTAL (IV) | 99 678.00 | 93 138.00 | | 99 678.00 |
EE Grand total (I to V) | 117 934.00 | 117 031.00 | | 117 934.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 5 248.00 | |
FX Taxes, duties, and similar payments | | | -4.00 | |
GE Other Expenses | | | 1.00 | |
GF Total Operating Expenses (II) | | | 5 244.00 | |
GG - OPERATING RESULT (I - II) | | | -5 244.00 | |
GR Interest and similar expenses | | | 393.00 | |
GU Total financial expenses (VI) | | | 393.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -393.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -5 637.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 5 637.00 | 3 994.00 | | 5 637.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -5 637.00 | -3 994.00 | | -5 637.00 |
| |
| 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 | 115 245.00 | | | 115 245.00 |
I4 DECREASES Grand Total | | | 115 245.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 115 245.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 115 245.00 | | | 115 245.00 |
| |
| 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 | 3 993.00 | 3 993.00 | | 3 993.00 |
VB VAT | 2 689.00 | 2 689.00 | | 2 689.00 |
VG Loans with a maturity of up to one year at origin | 95 685.00 | 95 685.00 | | 95 685.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 2 689.00 | 2 689.00 | | 2 689.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 99 678.00 | 99 678.00 | | 99 678.00 |
