| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AV Fixed assets in progress | 262 081.00 | | 262 081.00 | 262 081.00 |
BJ TOTAL (I) | 262 081.00 | | 262 081.00 | 262 081.00 |
BZ Other receivables | 29 435.00 | | 29 435.00 | 29 435.00 |
CF Cash and cash equivalents | 202 729.00 | | 202 729.00 | 202 729.00 |
CJ TOTAL (II) | 232 164.00 | | 232 164.00 | 232 164.00 |
CO Grand total (0 to V) | 494 245.00 | | 494 245.00 | 494 245.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1.00 | 1.00 | | 1.00 |
DH Retained earnings | -638.00 | -562.00 | | -638.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -3 993.00 | -76.00 | | -3 993.00 |
DL TOTAL (I) | -4 630.00 | -637.00 | | -4 630.00 |
DV Miscellaneous Loans and Financial Debts (4) | 494 255.00 | 637.00 | | 494 255.00 |
DX Trade payables and related accounts | 3 000.00 | | | 3 000.00 |
DZ Fixed asset liabilities and related accounts | 1 620.00 | | | 1 620.00 |
EC TOTAL (IV) | 498 875.00 | 637.00 | | 498 875.00 |
EE Grand total (I to V) | 494 245.00 | | | 494 245.00 |
EI Including equity loans | 494 255.00 | | | 494 255.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 3 083.00 | |
FX Taxes, duties, and similar payments | | | | |
GF Total Operating Expenses (II) | | | 3 083.00 | |
GG - OPERATING RESULT (I - II) | | | -3 083.00 | |
GR Interest and similar expenses | | | 910.00 | |
GU Total financial expenses (VI) | | | 910.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -910.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -3 993.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 3 993.00 | 76.00 | | 3 993.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -3 993.00 | -76.00 | | -3 993.00 |
| |
| 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 | | | 262 081.00 | |
I4 DECREASES Grand Total | | | 262 081.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 262 081.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | | | 262 081.00 | |
| |
| 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 | 3 000.00 | 3 000.00 | | 3 000.00 |
8J Fixed Asset Liabilities and Related Accounts | 1 620.00 | 1 620.00 | | 1 620.00 |
VB VAT | 29 435.00 | 29 435.00 | | 29 435.00 |
VI Group and Associates | 494 255.00 | 494 255.00 | | 494 255.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 29 435.00 | 29 435.00 | | 29 435.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 498 875.00 | 498 875.00 | | 498 875.00 |
