| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AV Fixed assets in progress | 116 335.00 | | 116 335.00 | 116 335.00 |
AX Advances and down payments | 38 094.00 | | 38 094.00 | 38 094.00 |
BJ TOTAL (I) | 154 428.00 | | 154 428.00 | 154 428.00 |
BV Advances and down payments on orders | | | | |
BZ Other receivables | 17 819.00 | | 17 819.00 | 17 819.00 |
CF Cash and cash equivalents | 52 023.00 | | 52 023.00 | 52 023.00 |
CJ TOTAL (II) | 69 842.00 | | 69 842.00 | 69 842.00 |
CO Grand total (0 to V) | 224 270.00 | | 224 270.00 | 224 270.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 3 000.00 | 3 000.00 | | 3 000.00 |
DH Retained earnings | -11 918.00 | -7 609.00 | | -11 918.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -62 582.00 | -4 309.00 | | -62 582.00 |
DL TOTAL (I) | -71 500.00 | -8 918.00 | | -71 500.00 |
DU Loans and Debts from Credit Institutions (3) | | 456.00 | | |
DV Miscellaneous Loans and Financial Debts (4) | 293 646.00 | 254 475.00 | | 293 646.00 |
DX Trade payables and related accounts | 2 124.00 | 9 778.00 | | 2 124.00 |
DY Tax and social security liabilities | | 11 749.00 | | |
EC TOTAL (IV) | 295 770.00 | 276 458.00 | | 295 770.00 |
EE Grand total (I to V) | 224 270.00 | 267 540.00 | | 224 270.00 |
EI Including equity loans | 293 646.00 | | | 293 646.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 3 835.00 | |
FX Taxes, duties, and similar payments | | | | |
GE Other Expenses | | | 1.00 | |
GF Total Operating Expenses (II) | | | 3 835.00 | |
GG - OPERATING RESULT (I - II) | | | -3 835.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -3 835.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | 58 746.00 | | | 58 746.00 |
HH Total exceptional expenses (VIII) | 58 746.00 | | | 58 746.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -58 746.00 | | | -58 746.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 62 582.00 | 4 309.00 | | 62 582.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -62 582.00 | -4 309.00 | | -62 582.00 |
| |
| 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 | 132 513.00 | | 140 747.00 | 132 513.00 |
I4 DECREASES Grand Total | | 118 832.00 | 154 428.00 | |
IY DECREASES Total Tangible Fixed Assets | | 118 832.00 | 154 428.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 132 513.00 | | 140 747.00 | 132 513.00 |
| |
| 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 | 2 124.00 | 2 124.00 | | 2 124.00 |
VB VAT | 17 819.00 | 17 819.00 | | 17 819.00 |
VI Group and Associates | 293 646.00 | | 293 646.00 | 293 646.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 17 819.00 | 17 819.00 | | 17 819.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 295 770.00 | 2 124.00 | 293 646.00 | 295 770.00 |
