| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AV Fixed assets in progress | 59 543.00 | | 59 543.00 | 59 543.00 |
BJ TOTAL (I) | 59 543.00 | | 59 543.00 | 59 543.00 |
BZ Other receivables | 1 000.00 | | 1 000.00 | 1 000.00 |
CF Cash and cash equivalents | 19 546.00 | | 19 546.00 | 19 546.00 |
CJ TOTAL (II) | 20 546.00 | | 20 546.00 | 20 546.00 |
CO Grand total (0 to V) | 80 089.00 | | 80 089.00 | 80 089.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 5 000.00 | 5 000.00 | | 5 000.00 |
DH Retained earnings | -18 075.00 | -15 208.00 | | -18 075.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -4 154.00 | -2 867.00 | | -4 154.00 |
DL TOTAL (I) | -17 228.00 | -13 075.00 | | -17 228.00 |
DV Miscellaneous Loans and Financial Debts (4) | 94 243.00 | 21 692.00 | | 94 243.00 |
DX Trade payables and related accounts | 2 919.00 | 2 898.00 | | 2 919.00 |
DY Tax and social security liabilities | 155.00 | 155.00 | | 155.00 |
EC TOTAL (IV) | 97 317.00 | 24 744.00 | | 97 317.00 |
EE Grand total (I to V) | 80 089.00 | 11 669.00 | | 80 089.00 |
EI Including equity loans | 94 243.00 | | | 94 243.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 2 685.00 | |
FX Taxes, duties, and similar payments | | | 208.00 | |
GF Total Operating Expenses (II) | | | 2 893.00 | |
GG - OPERATING RESULT (I - II) | | | -2 893.00 | |
GR Interest and similar expenses | | | 1 261.00 | |
GU Total financial expenses (VI) | | | 1 261.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -1 261.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -4 154.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 4 154.00 | 2 867.00 | | 4 154.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -4 154.00 | -2 867.00 | | -4 154.00 |
| |
| 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 | | | 59 543.00 | |
I4 DECREASES Grand Total | | | 59 543.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 59 543.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | | | 59 543.00 | |