| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AV Fixed assets in progress | 150 723.00 | | 150 723.00 | 150 723.00 |
BJ TOTAL (I) | 150 723.00 | | 150 723.00 | 150 723.00 |
BZ Other receivables | 32 005.00 | | 32 005.00 | 32 005.00 |
CF Cash and cash equivalents | 481.00 | | 481.00 | 481.00 |
CJ TOTAL (II) | 32 486.00 | | 32 486.00 | 32 486.00 |
CO Grand total (0 to V) | 183 210.00 | | 183 210.00 | 183 210.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 000.00 | 1 000.00 | | 1 000.00 |
DH Retained earnings | -6 438.00 | -3 232.00 | | -6 438.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -7 549.00 | -3 206.00 | | -7 549.00 |
DL TOTAL (I) | -12 987.00 | -5 438.00 | | -12 987.00 |
DU Loans and Debts from Credit Institutions (3) | 31.00 | 30.00 | | 31.00 |
DV Miscellaneous Loans and Financial Debts (4) | 8 217.00 | 4 609.00 | | 8 217.00 |
DX Trade payables and related accounts | 7 080.00 | 3 081.00 | | 7 080.00 |
DZ Fixed asset liabilities and related accounts | 180 868.00 | | | 180 868.00 |
EC TOTAL (IV) | 196 197.00 | 7 720.00 | | 196 197.00 |
EE Grand total (I to V) | 183 210.00 | 2 282.00 | | 183 210.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 7 285.00 | |
FX Taxes, duties, and similar payments | | | | |
GE Other Expenses | | | 1.00 | |
GF Total Operating Expenses (II) | | | 7 286.00 | |
GG - OPERATING RESULT (I - II) | | | -7 286.00 | |
GR Interest and similar expenses | | | 263.00 | |
GU Total financial expenses (VI) | | | 263.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -263.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -7 549.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 7 549.00 | 3 206.00 | | 7 549.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -7 549.00 | -3 206.00 | | -7 549.00 |
| |
| 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 | | | 150 723.00 | |
I4 DECREASES Grand Total | | | 150 723.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 150 723.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | | | 150 723.00 | |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
VJ Loans taken out during the year | 5 171.00 | | | 5 171.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 32 005.00 | 32 005.00 | | 32 005.00 |
