| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AA Uncalled Subscribed Capital | 18 500.00 | | 18 500.00 | 18 500.00 |
AV Fixed assets in progress | 228 323.00 | | 228 323.00 | 228 323.00 |
AX Advances and down payments | 412 260.00 | | 412 260.00 | 412 260.00 |
BJ TOTAL (I) | 640 583.00 | | 640 583.00 | 640 583.00 |
BZ Other receivables | 27 169.00 | | 27 169.00 | 27 169.00 |
CF Cash and cash equivalents | 489 643.00 | | 489 643.00 | 489 643.00 |
CJ TOTAL (II) | 516 812.00 | | 516 812.00 | 516 812.00 |
CO Grand total (0 to V) | 1 175 896.00 | | 1 175 896.00 | 1 175 896.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 37 000.00 | 37 000.00 | | 37 000.00 |
DH Retained earnings | -11 617.00 | -5 271.00 | | -11 617.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -48 216.00 | -6 346.00 | | -48 216.00 |
DL TOTAL (I) | -22 833.00 | 25 382.00 | | -22 833.00 |
DX Trade payables and related accounts | 3 080.00 | 1 458.00 | | 3 080.00 |
EA Other liabilities | 1 195 649.00 | 235 943.00 | | 1 195 649.00 |
EC TOTAL (IV) | 1 198 729.00 | 237 401.00 | | 1 198 729.00 |
EE Grand total (I to V) | 1 175 896.00 | 262 784.00 | | 1 175 896.00 |
EG Accrued income and payables due within one year | 3 080.00 | 237 401.00 | | 3 080.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 3 510.00 | |
FX Taxes, duties, and similar payments | | | | |
GF Total Operating Expenses (II) | | | 3 510.00 | |
GG - OPERATING RESULT (I - II) | | | -3 510.00 | |
GR Interest and similar expenses | | | 44 705.00 | |
GU Total financial expenses (VI) | | | 44 705.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -44 705.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -48 216.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 48 216.00 | 6 346.00 | | 48 216.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -48 216.00 | -6 346.00 | | -48 216.00 |
| |
| 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 | 222 003.00 | | 442 581.00 | 222 003.00 |
I4 DECREASES Grand Total | | 24 000.00 | 640 584.00 | |
IY DECREASES Total Tangible Fixed Assets | | 24 000.00 | 640 584.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 222 003.00 | | 442 581.00 | 222 003.00 |
| |
| 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 | 3 080.00 | 3 080.00 | | 3 080.00 |
VB VAT | 27 169.00 | 27 169.00 | | 27 169.00 |
VI Group and Associates | 1 195 649.00 | | 1 195 649.00 | 1 195 649.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 27 169.00 | 27 169.00 | | 27 169.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 1 198 729.00 | 3 080.00 | 1 195 649.00 | 1 198 729.00 |
