| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AV Fixed assets in progress | 22 562.00 | | 22 562.00 | 22 562.00 |
BJ TOTAL (I) | 22 562.00 | | 22 562.00 | 22 562.00 |
BZ Other receivables | 4 030.00 | | 4 030.00 | 4 030.00 |
CF Cash and cash equivalents | 501.00 | | 501.00 | 501.00 |
CJ TOTAL (II) | 4 531.00 | | 4 531.00 | 4 531.00 |
CO Grand total (0 to V) | 27 093.00 | | 27 093.00 | 27 093.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 2 500.00 | 2 500.00 | | 2 500.00 |
DH Retained earnings | -13 502.00 | -10 320.00 | | -13 502.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -3 620.00 | -3 182.00 | | -3 620.00 |
DL TOTAL (I) | -14 622.00 | -11 002.00 | | -14 622.00 |
DV Miscellaneous Loans and Financial Debts (4) | 39 330.00 | 14 396.00 | | 39 330.00 |
DX Trade payables and related accounts | 2 386.00 | 3 110.00 | | 2 386.00 |
EC TOTAL (IV) | 41 715.00 | 17 507.00 | | 41 715.00 |
EE Grand total (I to V) | 27 093.00 | 6 505.00 | | 27 093.00 |
EI Including equity loans | 39 330.00 | | | 39 330.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | -2 687.00 | |
FX Taxes, duties, and similar payments | | | | |
GF Total Operating Expenses (II) | | | -2 687.00 | |
GG - OPERATING RESULT (I - II) | | | -26 871.00 | |
GU Total financial expenses (VI) | | | -933.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -933.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -3 620.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -3 620.00 | -3 182.00 | | -3 620.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | | 22 562.00 | | |
QU DEPRECIATION Total Tangible Fixed Assets | | 22 562.00 | | |
| |
| 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 | 39 330.00 | | | 39 330.00 |
8B Suppliers and Related Accounts | 2 386.00 | 2 386.00 | | 2 386.00 |
VB VAT | 4 030.00 | 4 030.00 | | 4 030.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 4 030.00 | 4 030.00 | | 4 030.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 41 715.00 | 2 386.00 | | 41 715.00 |