| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AV Fixed assets in progress | 225 198.00 | | 225 198.00 | 225 198.00 |
AX Advances and down payments | 16 726.00 | | 16 726.00 | 16 726.00 |
BJ TOTAL (I) | 241 923.00 | | 241 923.00 | 241 923.00 |
BZ Other receivables | 45 754.00 | | 45 754.00 | 45 754.00 |
CF Cash and cash equivalents | 10 212.00 | | 10 212.00 | 10 212.00 |
CH Prepaid expenses | | | | |
CJ TOTAL (II) | 55 966.00 | | 55 966.00 | 55 966.00 |
CO Grand total (0 to V) | 297 889.00 | | 297 889.00 | 297 889.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 15 420.00 | 8 000.00 | | 15 420.00 |
DB Share, merger, contribution premiums, etc. | 13 688.00 | | | 13 688.00 |
DH Retained earnings | | -5 452.00 | | |
DI RESULTS FOR THE YEAR (Profit or Loss) | -9 210.00 | -441.00 | | -9 210.00 |
DL TOTAL (I) | 19 898.00 | 2 108.00 | | 19 898.00 |
DV Miscellaneous Loans and Financial Debts (4) | 271 976.00 | 20 107.00 | | 271 976.00 |
DX Trade payables and related accounts | 5 577.00 | | | 5 577.00 |
DY Tax and social security liabilities | 438.00 | 1 541.00 | | 438.00 |
EC TOTAL (IV) | 277 991.00 | 21 648.00 | | 277 991.00 |
EE Grand total (I to V) | 297 889.00 | 23 756.00 | | 297 889.00 |
EG Accrued income and payables due within one year | 277 991.00 | 21 648.00 | | 277 991.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FN Capitalized production | | | 225 198.00 | |
FQ Other income | | | 1.00 | |
FR Total operating income (I) | | | 225 199.00 | |
FW Other purchases and external expenses | | | 230 574.00 | |
FX Taxes, duties, and similar payments | | | -842.00 | |
GE Other Expenses | | | 1.00 | |
GF Total Operating Expenses (II) | | | 229 734.00 | |
GG - OPERATING RESULT (I - II) | | | -4 535.00 | |
GR Interest and similar expenses | | | 4 675.00 | |
GU Total financial expenses (VI) | | | 4 675.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -4 675.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -9 210.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 225 199.00 | | | 225 199.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 234 408.00 | 441.00 | | 234 408.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -9 210.00 | -441.00 | | -9 210.00 |