| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AV Fixed assets in progress | | | | |
AX Advances and down payments | | | | |
BJ TOTAL (I) | | | | |
BZ Other receivables | 101 588.00 | | 101 588.00 | 101 588.00 |
CF Cash and cash equivalents | 168 607.00 | | 168 607.00 | 168 607.00 |
CJ TOTAL (II) | 270 195.00 | | 270 195.00 | 270 195.00 |
CO Grand total (0 to V) | 270 195.00 | | 270 195.00 | 270 195.00 |
| |
| 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 | -45 212.00 | -41 932.00 | | -45 212.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -23 465.00 | -3 279.00 | | -23 465.00 |
DL TOTAL (I) | -63 677.00 | -40 212.00 | | -63 677.00 |
DV Miscellaneous Loans and Financial Debts (4) | 269 399.00 | 219 484.00 | | 269 399.00 |
DX Trade payables and related accounts | 52 210.00 | 21 369.00 | | 52 210.00 |
DY Tax and social security liabilities | 12 263.00 | 26 731.00 | | 12 263.00 |
EC TOTAL (IV) | 333 872.00 | 267 584.00 | | 333 872.00 |
EE Grand total (I to V) | 270 195.00 | 227 373.00 | | 270 195.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 33 875.00 | |
FX Taxes, duties, and similar payments | | | | |
GF Total Operating Expenses (II) | | | 33 875.00 | |
GG - OPERATING RESULT (I - II) | | | -33 875.00 | |
GM Reversals of provisions and transfers of expenses | | | | |
GP Total financial income (V) | | | | |
GR Interest and similar expenses | | | 2 727.00 | |
GU Total financial expenses (VI) | | | 2 727.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -2 727.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -36 602.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HB Exceptional income from capital transactions | 83 669.00 | | | 83 669.00 |
HD Total exceptional income (VII) | 83 669.00 | | | 83 669.00 |
HF Exceptional expenses on capital transactions | 70 532.00 | | | 70 532.00 |
HH Total exceptional expenses (VIII) | 70 532.00 | | | 70 532.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 13 137.00 | | | 13 137.00 |
HL TOTAL REVENUE (I + III + V + VII) | 83 669.00 | 2 484.00 | | 83 669.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 107 133.00 | 5 764.00 | | 107 133.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -23 465.00 | -3 279.00 | | -23 465.00 |