| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AV Fixed assets in progress | 11 056.00 | | 11 056.00 | 11 056.00 |
BJ TOTAL (I) | 11 056.00 | | 11 056.00 | 11 056.00 |
BZ Other receivables | 9 800.00 | | 9 800.00 | 9 800.00 |
CF Cash and cash equivalents | 21 619.00 | | 21 619.00 | 21 619.00 |
CJ TOTAL (II) | 31 419.00 | | 31 419.00 | 31 419.00 |
CO Grand total (0 to V) | 42 475.00 | | 42 475.00 | 42 475.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 000.00 | 1 000.00 | | 1 000.00 |
DH Retained earnings | -1 908.00 | -753.00 | | -1 908.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -6 007.00 | -1 155.00 | | -6 007.00 |
DL TOTAL (I) | -6 915.00 | -908.00 | | -6 915.00 |
DV Miscellaneous Loans and Financial Debts (4) | 41 266.00 | | | 41 266.00 |
DX Trade payables and related accounts | 8 125.00 | 1 271.00 | | 8 125.00 |
EC TOTAL (IV) | 49 390.00 | 1 271.00 | | 49 390.00 |
EE Grand total (I to V) | 42 475.00 | 363.00 | | 42 475.00 |
EI Including equity loans | 41 266.00 | | | 41 266.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FN Capitalized production | | | 13 778.00 | |
FR Total operating income (I) | | | 13 779.00 | |
FW Other purchases and external expenses | | | 15 798.00 | |
GF Total Operating Expenses (II) | | | 15 798.00 | |
GG - OPERATING RESULT (I - II) | | | -2 019.00 | |
GR Interest and similar expenses | | | 1 266.00 | |
GU Total financial expenses (VI) | | | 1 266.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -1 266.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -3 285.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HF Exceptional expenses on capital transactions | 2 723.00 | | | 2 723.00 |
HH Total exceptional expenses (VIII) | 2 723.00 | | | 2 723.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -2 723.00 | | | -2 723.00 |
HL TOTAL REVENUE (I + III + V + VII) | 13 779.00 | | | 13 779.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 19 786.00 | 1 155.00 | | 19 786.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -6 007.00 | -1 155.00 | | -6 007.00 |
| |
| 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 | 8 125.00 | 8 125.00 | | 8 125.00 |
VB VAT | 3 109.00 | 3 109.00 | | 3 109.00 |
VI Group and Associates | 41 266.00 | 41 266.00 | | 41 266.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 6 691.00 | 6 691.00 | | 6 691.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 9 800.00 | 9 800.00 | | 9 800.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 49 390.00 | 49 390.00 | | 49 390.00 |
