| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AV Fixed assets in progress | 5 431.00 | | 5 431.00 | 5 431.00 |
BJ TOTAL (I) | 5 431.00 | | 5 431.00 | 5 431.00 |
BZ Other receivables | 1 184.00 | | 1 184.00 | 1 184.00 |
CF Cash and cash equivalents | 249 534.00 | | 249 534.00 | 249 534.00 |
CJ TOTAL (II) | 250 717.00 | | 250 717.00 | 250 717.00 |
CO Grand total (0 to V) | 256 148.00 | | 256 148.00 | 256 148.00 |
| |
| 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 | -1 064.00 | -1 064.00 | | -1 064.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -3 116.00 | | | -3 116.00 |
DL TOTAL (I) | -4 179.00 | -1 063.00 | | -4 179.00 |
DV Miscellaneous Loans and Financial Debts (4) | 251 227.00 | 1 063.00 | | 251 227.00 |
DX Trade payables and related accounts | 3 000.00 | | | 3 000.00 |
DZ Fixed asset liabilities and related accounts | 4 011.00 | | | 4 011.00 |
EA Other liabilities | 2 088.00 | | | 2 088.00 |
EC TOTAL (IV) | 260 327.00 | 1 063.00 | | 260 327.00 |
EE Grand total (I to V) | 256 148.00 | | | 256 148.00 |
EI Including equity loans | 251 227.00 | | | 251 227.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 2 951.00 | |
GF Total Operating Expenses (II) | | | 2 951.00 | |
GG - OPERATING RESULT (I - II) | | | -2 951.00 | |
GR Interest and similar expenses | | | 164.00 | |
GU Total financial expenses (VI) | | | 164.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -164.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -3 116.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 3 116.00 | | | 3 116.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -3 116.00 | | | -3 116.00 |
| |
| 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 | | | 5 431.00 | |
I4 DECREASES Grand Total | | | 5 431.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 5 431.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | | | 5 431.00 | |
MY DECREASES Transfers to tangible fixed assets in progress | 5 431.00 | | | 5 431.00 |
| |
| 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 | 4 011.00 | 4 011.00 | | 4 011.00 |
8K Other liabilities (including liabilities related to repo transactions) | 2 088.00 | 2 088.00 | | 2 088.00 |
VB VAT | 1 184.00 | 1 184.00 | | 1 184.00 |
VI Group and Associates | 251 227.00 | 251 227.00 | | 251 227.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 1 184.00 | 1 184.00 | | 1 184.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 260 327.00 | 260 327.00 | | 260 327.00 |
