| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AV Fixed assets in progress | 66 962.00 | | 66 962.00 | 66 962.00 |
BJ TOTAL (I) | 66 962.00 | | 66 962.00 | 66 962.00 |
BV Advances and down payments on orders | 195.00 | | 195.00 | 195.00 |
BZ Other receivables | 435.00 | | 435.00 | 435.00 |
CF Cash and cash equivalents | 3 637.00 | | 3 637.00 | 3 637.00 |
CJ TOTAL (II) | 4 267.00 | | 4 267.00 | 4 267.00 |
CO Grand total (0 to V) | 71 230.00 | | 71 230.00 | 71 230.00 |
| |
| 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 | -15 939.00 | -10 439.00 | | -15 939.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -6 000.00 | -5 500.00 | | -6 000.00 |
DL TOTAL (I) | -20 940.00 | -14 939.00 | | -20 940.00 |
DX Trade payables and related accounts | 3 170.00 | 2 913.00 | | 3 170.00 |
DZ Fixed asset liabilities and related accounts | | 1 130.00 | | |
EA Other liabilities | 89 000.00 | 78 000.00 | | 89 000.00 |
EC TOTAL (IV) | 92 170.00 | 82 043.00 | | 92 170.00 |
EE Grand total (I to V) | 71 230.00 | 67 104.00 | | 71 230.00 |
EG Accrued income and payables due within one year | 92 170.00 | 82 043.00 | | 92 170.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 4 594.00 | |
FX Taxes, duties, and similar payments | | | 153.00 | |
GF Total Operating Expenses (II) | | | 4 747.00 | |
GG - OPERATING RESULT (I - II) | | | -4 747.00 | |
GR Interest and similar expenses | | | 1 253.00 | |
GU Total financial expenses (VI) | | | 1 253.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -1 253.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -6 000.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 6 001.00 | 5 500.00 | | 6 001.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -6 000.00 | -5 500.00 | | -6 000.00 |
| |
| 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 | 64 272.00 | | 2 690.00 | 64 272.00 |
I4 DECREASES Grand Total | | | 66 962.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 66 962.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 64 272.00 | | 2 690.00 | 64 272.00 |
| |
| 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 | 3 170.00 | 3 170.00 | | 3 170.00 |
VB VAT | 435.00 | 435.00 | | 435.00 |
VI Group and Associates | 89 000.00 | 89 000.00 | | 89 000.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 435.00 | 435.00 | | 435.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 92 170.00 | 92 170.00 | | 92 170.00 |
