| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AV Fixed assets in progress | 18 150.00 | 18 150.00 | | 18 150.00 |
BJ TOTAL (I) | 18 150.00 | 18 150.00 | | 18 150.00 |
BZ Other receivables | 9 429.00 | | 9 429.00 | 9 429.00 |
CF Cash and cash equivalents | 456.00 | | 456.00 | 456.00 |
CJ TOTAL (II) | 9 885.00 | | 9 885.00 | 9 885.00 |
CO Grand total (0 to V) | 28 035.00 | 18 150.00 | 9 885.00 | 28 035.00 |
| |
| 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 | -90 153.00 | -78 689.00 | | -90 153.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -11 520.00 | -11 464.00 | | -11 520.00 |
DL TOTAL (I) | -100 673.00 | -89 153.00 | | -100 673.00 |
DV Miscellaneous Loans and Financial Debts (4) | 90 641.00 | 79 924.00 | | 90 641.00 |
DX Trade payables and related accounts | 19 917.00 | 17 694.00 | | 19 917.00 |
EC TOTAL (IV) | 110 558.00 | 97 618.00 | | 110 558.00 |
EE Grand total (I to V) | 9 885.00 | 8 465.00 | | 9 885.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 6 680.00 | |
FX Taxes, duties, and similar payments | | | | |
GB Operating Expenses - Provisions | | | | |
GE Other Expenses | | | 80.00 | |
GF Total Operating Expenses (II) | | | 6 760.00 | |
GG - OPERATING RESULT (I - II) | | | -6 760.00 | |
GR Interest and similar expenses | | | 4 761.00 | |
GU Total financial expenses (VI) | | | 4 761.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -4 761.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -11 520.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 11 521.00 | 11 464.00 | | 11 521.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -11 520.00 | -11 464.00 | | -11 520.00 |
| |
| 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 | 18 150.00 | | | 18 150.00 |
I4 DECREASES Grand Total | | | 18 150.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 18 150.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 18 150.00 | | | 18 150.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
6E on fixed assets – tangible | 18 150.00 | | | 18 150.00 |
7B Total provisions for depreciation | 18 150.00 | | | 18 150.00 |
7C Grand total | 18 150.00 | | | 18 150.00 |
| |
| 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 | 90 610.00 | 4 840.00 | | 90 610.00 |
8B Suppliers and Related Accounts | 19 917.00 | 19 917.00 | | 19 917.00 |
VB VAT | 9 429.00 | 9 429.00 | | 9 429.00 |
VG Loans with a maturity of up to one year at origin | 31.00 | 31.00 | | 31.00 |
VJ Loans taken out during the year | 8 278.00 | | | 8 278.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 9 429.00 | 9 429.00 | 8.00 | 9 429.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 110 558.00 | 24 788.00 | | 110 558.00 |
