| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AV Fixed assets in progress | 81 328.00 | | | 81 328.00 |
BJ TOTAL (I) | 81 328.00 | | | 81 328.00 |
BZ Other receivables | 2 676.00 | | 2 676.00 | 2 676.00 |
CF Cash and cash equivalents | 2 287.00 | | 2 287.00 | 2 287.00 |
CJ TOTAL (II) | 4 963.00 | | 4 963.00 | 4 963.00 |
CO Grand total (0 to V) | 86 291.00 | | 86 291.00 | 86 291.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 000.00 | | | 1 000.00 |
DH Retained earnings | -21 067.00 | -16 644.00 | | -21 067.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -8 114.00 | -4 423.00 | | -8 114.00 |
DL TOTAL (I) | -28 181.00 | -20 067.00 | | -28 181.00 |
DV Miscellaneous Loans and Financial Debts (4) | 106 749.00 | 105 508.00 | | 106 749.00 |
DX Trade payables and related accounts | 7 060.00 | 4 411.00 | | 7 060.00 |
DY Tax and social security liabilities | 2.00 | | | 2.00 |
EA Other liabilities | 662.00 | 662.00 | | 662.00 |
EC TOTAL (IV) | 114 472.00 | 110 581.00 | | 114 472.00 |
EE Grand total (I to V) | 86 291.00 | 90 515.00 | | 86 291.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 6 405.00 | |
FX Taxes, duties, and similar payments | | | 174.00 | |
GE Other Expenses | | | | |
GF Total Operating Expenses (II) | | | 6 579.00 | |
GG - OPERATING RESULT (I - II) | | | -6 579.00 | |
GQ Financial allocations to depreciation and provisions | | | 1 535.00 | |
GU Total financial expenses (VI) | | | 1 535.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -1 535.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -8 114.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | 1.00 | | | 1.00 |
HJ Employee participation in company results | 1.00 | | | 1.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 8 114.00 | 4 423.00 | | 8 114.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -8 114.00 | -4 423.00 | | -8 114.00 |
| |
| 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 | 81 328.00 | | | 81 328.00 |
I4 DECREASES Grand Total | | | 81 328.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 81 328.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 81 328.00 | | | 81 328.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8A Miscellaneous Loans and Financial Debts | 106 749.00 | 1 563.00 | | 106 749.00 |
8B Suppliers and Related Accounts | 7 060.00 | 7 060.00 | | 7 060.00 |
8K Other liabilities (including liabilities related to repo transactions) | 662.00 | 662.00 | | 662.00 |
VJ Loans taken out during the year | 1 240.00 | | | 1 240.00 |
VN Other taxes, similar payments | 2 676.00 | 2 676.00 | | 2 676.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 2 676.00 | 2 676.00 | 8.00 | 2 676.00 |
VW VAT | 2.00 | 2.00 | | 2.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 114 473.00 | 9 287.00 | | 114 473.00 |
