| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AV Fixed assets in progress | 187 800.00 | | 187 800.00 | 187 800.00 |
BJ TOTAL (I) | 187 800.00 | | 187 800.00 | 187 800.00 |
BZ Other receivables | 7 732.00 | | 7 732.00 | 7 732.00 |
CF Cash and cash equivalents | 3 098.00 | | 3 098.00 | 3 098.00 |
CJ TOTAL (II) | 10 830.00 | | 10 830.00 | 10 830.00 |
CO Grand total (0 to V) | 198 629.00 | | 198 629.00 | 198 629.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 10 000.00 | 10 000.00 | | 10 000.00 |
DH Retained earnings | -52 197.00 | -54 302.00 | | -52 197.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -3 473.00 | 2 105.00 | | -3 473.00 |
DL TOTAL (I) | -45 670.00 | -42 197.00 | | -45 670.00 |
EA Other liabilities | 244 299.00 | 231 123.00 | | 244 299.00 |
EC TOTAL (IV) | 244 299.00 | 231 123.00 | | 244 299.00 |
EE Grand total (I to V) | 198 629.00 | 188 926.00 | | 198 629.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FQ Other income | | | | |
FR Total operating income (I) | | | | |
FW Other purchases and external expenses | | | 270.00 | |
FX Taxes, duties, and similar payments | | | | |
GF Total Operating Expenses (II) | | | 270.00 | |
GG - OPERATING RESULT (I - II) | | | -270.00 | |
GR Interest and similar expenses | | | 3 204.00 | |
GU Total financial expenses (VI) | | | 3 204.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -3 204.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -3 473.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 2 000.00 | | | 2 000.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 2 000.00 | | | 2 000.00 |
HL TOTAL REVENUE (I + III + V + VII) | | 3 000.00 | | |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 3 474.00 | 896.00 | | 3 474.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -3 473.00 | 2 105.00 | | -3 473.00 |
| |
| 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 | 181 311.00 | | 6 488.00 | 181 311.00 |
I4 DECREASES Grand Total | | | 187 800.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 187 800.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 181 311.00 | | 6 488.00 | 181 311.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
VB VAT | 7 732.00 | | | 7 732.00 |
VI Group and Associates | 244 299.00 | 244 299.00 | | 244 299.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 7 732.00 | 7 732.00 | | 7 732.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 244 299.00 | 244 299.00 | | 244 299.00 |
