| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AV Fixed assets in progress | 639 385.00 | | 639 385.00 | 639 385.00 |
BJ TOTAL (I) | 639 385.00 | | 639 385.00 | 639 385.00 |
BZ Other receivables | 3 799.00 | | 3 799.00 | 3 799.00 |
CF Cash and cash equivalents | 40 735.00 | | 40 735.00 | 40 735.00 |
CJ TOTAL (II) | 44 534.00 | | 44 534.00 | 44 534.00 |
CO Grand total (0 to V) | 683 919.00 | | 683 919.00 | 683 919.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 20 000.00 | 20 000.00 | | 20 000.00 |
DH Retained earnings | -312 184.00 | -293 030.00 | | -312 184.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -28 008.00 | -19 155.00 | | -28 008.00 |
DL TOTAL (I) | -320 192.00 | -292 184.00 | | -320 192.00 |
DV Miscellaneous Loans and Financial Debts (4) | 992 029.00 | 955 731.00 | | 992 029.00 |
DX Trade payables and related accounts | 12 082.00 | 2 940.00 | | 12 082.00 |
EC TOTAL (IV) | 1 004 111.00 | 958 671.00 | | 1 004 111.00 |
EE Grand total (I to V) | 683 919.00 | 666 487.00 | | 683 919.00 |
EG Accrued income and payables due within one year | 12 082.00 | 2 940.00 | | 12 082.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FQ Other income | | | 3 000.00 | |
FR Total operating income (I) | | | 3 000.00 | |
FW Other purchases and external expenses | | | 19 710.00 | |
FX Taxes, duties, and similar payments | | | | |
GF Total Operating Expenses (II) | | | 19 710.00 | |
GG - OPERATING RESULT (I - II) | | | -16 710.00 | |
GR Interest and similar expenses | | | 11 298.00 | |
GU Total financial expenses (VI) | | | 11 298.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -11 298.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -28 008.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 3 000.00 | | | 3 000.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 31 008.00 | 19 155.00 | | 31 008.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -28 008.00 | -19 155.00 | | -28 008.00 |
| |
| 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 | 639 385.00 | | | 639 385.00 |
I4 DECREASES Grand Total | | | 639 385.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 639 385.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 639 385.00 | | | 639 385.00 |
| |
| 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 | 12 082.00 | 12 082.00 | | 12 082.00 |
VB VAT | 3 799.00 | 3 799.00 | | 3 799.00 |
VI Group and Associates | 992 029.00 | | | 992 029.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 3 799.00 | 3 799.00 | | 3 799.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 1 004 111.00 | 12 082.00 | | 1 004 111.00 |
