| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AV Fixed assets in progress | 266 388.00 | | 266 388.00 | 266 388.00 |
BJ TOTAL (I) | 266 388.00 | | 266 388.00 | 266 388.00 |
BV Advances and down payments on orders | 3 392.00 | | 3 392.00 | 3 392.00 |
BZ Other receivables | 53 752.00 | | 53 752.00 | 53 752.00 |
CF Cash and cash equivalents | 8 932.00 | | 8 932.00 | 8 932.00 |
CJ TOTAL (II) | 66 076.00 | | 66 076.00 | 66 076.00 |
CO Grand total (0 to V) | 332 464.00 | | 332 464.00 | 332 464.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 10 000.00 | | | 10 000.00 |
DH Retained earnings | -2 778.00 | | | -2 778.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -957.00 | | | -957.00 |
DL TOTAL (I) | 6 264.00 | | | 6 264.00 |
DV Miscellaneous Loans and Financial Debts (4) | 324 540.00 | | | 324 540.00 |
DX Trade payables and related accounts | 1 660.00 | | | 1 660.00 |
EC TOTAL (IV) | 326 200.00 | | | 326 200.00 |
EE Grand total (I to V) | 332 464.00 | | | 332 464.00 |
EI Including equity loans | 324 540.00 | | | 324 540.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 957.00 | |
GF Total Operating Expenses (II) | | | 957.00 | |
GG - OPERATING RESULT (I - II) | | | -957.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -957.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 957.00 | | | 957.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -957.00 | | | -957.00 |
| |
| 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 | 234 353.00 | | 32 035.00 | 234 353.00 |
I4 DECREASES Grand Total | | | 266 388.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 266 388.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 234 353.00 | | 32 035.00 | 234 353.00 |
MY DECREASES Transfers to tangible fixed assets in progress | 266 388.00 | | | 266 388.00 |
| |
| 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 | 1 660.00 | 1 660.00 | | 1 660.00 |
VB VAT | 53 752.00 | 53 752.00 | | 53 752.00 |
VI Group and Associates | 324 540.00 | 324 540.00 | | 324 540.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 53 752.00 | 53 752.00 | | 53 752.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 326 200.00 | 326 200.00 | | 326 200.00 |
