| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AV Fixed assets in progress | 281 386.00 | | 281 386.00 | 281 386.00 |
AX Advances and down payments | 107 880.00 | | 107 880.00 | 107 880.00 |
BJ TOTAL (I) | 389 267.00 | | 389 267.00 | 389 267.00 |
BZ Other receivables | 3 522.00 | | 3 522.00 | 3 522.00 |
CF Cash and cash equivalents | 193 072.00 | | 193 072.00 | 193 072.00 |
CJ TOTAL (II) | 196 595.00 | | 196 595.00 | 196 595.00 |
CO Grand total (0 to V) | 585 861.00 | | 585 861.00 | 585 861.00 |
| |
| 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 | -43 187.00 | -32 739.00 | | -43 187.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -45 963.00 | -10 448.00 | | -45 963.00 |
DL TOTAL (I) | -69 150.00 | -23 187.00 | | -69 150.00 |
DV Miscellaneous Loans and Financial Debts (4) | 652 463.00 | 346 736.00 | | 652 463.00 |
DX Trade payables and related accounts | 2 548.00 | 2 040.00 | | 2 548.00 |
EC TOTAL (IV) | 655 012.00 | 348 776.00 | | 655 012.00 |
EE Grand total (I to V) | 585 861.00 | 325 589.00 | | 585 861.00 |
EG Accrued income and payables due within one year | 2 548.00 | 2 040.00 | | 2 548.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FQ Other income | | | 2.00 | |
FR Total operating income (I) | | | 2.00 | |
FW Other purchases and external expenses | | | 41 554.00 | |
FX Taxes, duties, and similar payments | | | | |
GF Total Operating Expenses (II) | | | 41 554.00 | |
GG - OPERATING RESULT (I - II) | | | -41 552.00 | |
GR Interest and similar expenses | | | 4 411.00 | |
GU Total financial expenses (VI) | | | 4 411.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -4 411.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -45 963.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 2.00 | | | 2.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 45 965.00 | 10 449.00 | | 45 965.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -45 963.00 | -10 448.00 | | -45 963.00 |
| |
| 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 | 281 386.00 | | 107 880.00 | 281 386.00 |
I4 DECREASES Grand Total | | | 389 267.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 389 267.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 281 386.00 | | 107 880.00 | 281 386.00 |
| |
| 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 | 2 548.00 | 2 548.00 | | 2 548.00 |
VB VAT | 3 522.00 | 3 522.00 | | 3 522.00 |
VI Group and Associates | 652 463.00 | | | 652 463.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 3 522.00 | 3 522.00 | | 3 522.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 655 012.00 | 2 548.00 | | 655 012.00 |
