| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BH Other financial assets | 6 744.00 | | 6 744.00 | 6 744.00 |
BJ TOTAL (I) | 6 744.00 | | 6 744.00 | 6 744.00 |
BZ Other receivables | 6 911.00 | | 6 911.00 | 6 911.00 |
CF Cash and cash equivalents | 9 875.00 | | 9 875.00 | 9 875.00 |
CH Prepaid expenses | 10 742.00 | | 10 742.00 | 10 742.00 |
CJ TOTAL (II) | 27 528.00 | | 27 528.00 | 27 528.00 |
CO Grand total (0 to V) | 34 272.00 | | 34 272.00 | 34 272.00 |
| |
| 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 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -555 260.00 | | | -555 260.00 |
DL TOTAL (I) | -545 260.00 | 10 000.00 | | -545 260.00 |
DV Miscellaneous Loans and Financial Debts (4) | 55 632.00 | | | 55 632.00 |
DX Trade payables and related accounts | 523 900.00 | | | 523 900.00 |
EC TOTAL (IV) | 579 532.00 | | | 579 532.00 |
EE Grand total (I to V) | 34 272.00 | 10 000.00 | | 34 272.00 |
EI Including equity loans | 6.00 | | | 6.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 63 500.00 | |
FR Total operating income (I) | | | 63 500.00 | |
FW Other purchases and external expenses | | | 617 086.00 | |
FX Taxes, duties, and similar payments | | | 1 672.00 | |
GF Total Operating Expenses (II) | | | 618 759.00 | |
GG - OPERATING RESULT (I - II) | | | -555 259.00 | |
GR Interest and similar expenses | | | 1.00 | |
GU Total financial expenses (VI) | | | 1.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -1.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -555 260.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 63 500.00 | | | 63 500.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 618 760.00 | | | 618 760.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -555 260.00 | | | -555 260.00 |
| |
| 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 | | | 6 744.00 | |
I3 DECREASES Total Financial Fixed Assets | | | 6 744.00 | |
I4 DECREASES Grand Total | | | 6 744.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | | | 6 744.00 | |
| |
| 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 | 523 900.00 | 523 900.00 | | 523 900.00 |
UT Other financial assets | 6 744.00 | 6 744.00 | | 6 744.00 |
VB VAT | 6 911.00 | 6 911.00 | | 6 911.00 |
VI Group and Associates | 55 632.00 | | | 55 632.00 |
VS Prepaid expenses | 10 742.00 | 10 742.00 | | 10 742.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 24 397.00 | 24 397.00 | | 24 397.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 579 532.00 | 523 900.00 | | 579 532.00 |
