| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AV Fixed assets in progress | 18 283.00 | | 18 283.00 | 18 283.00 |
BJ TOTAL (I) | 18 283.00 | | 18 283.00 | 18 283.00 |
BZ Other receivables | 2 002.00 | | 2 002.00 | 2 002.00 |
CF Cash and cash equivalents | 6 165.00 | | 6 165.00 | 6 165.00 |
CJ TOTAL (II) | 8 168.00 | | 8 168.00 | 8 168.00 |
CO Grand total (0 to V) | 26 451.00 | | 26 451.00 | 26 451.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 2 500.00 | 2 500.00 | | 2 500.00 |
DH Retained earnings | -45 599.00 | -43 721.00 | | -45 599.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -2 675.00 | -1 878.00 | | -2 675.00 |
DL TOTAL (I) | -45 773.00 | -43 099.00 | | -45 773.00 |
DV Miscellaneous Loans and Financial Debts (4) | 60 732.00 | 59 541.00 | | 60 732.00 |
DX Trade payables and related accounts | 11 492.00 | 1 391.00 | | 11 492.00 |
EC TOTAL (IV) | 72 224.00 | 60 932.00 | | 72 224.00 |
EE Grand total (I to V) | 26 451.00 | 17 833.00 | | 26 451.00 |
EI Including equity loans | 60 732.00 | | | 60 732.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FQ Other income | | | | |
FR Total operating income (I) | | | | |
FW Other purchases and external expenses | | | 2 675.00 | |
GE Other Expenses | | | | |
GF Total Operating Expenses (II) | | | 2 675.00 | |
GG - OPERATING RESULT (I - II) | | | -2 675.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -2 675.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | | 1.00 | | |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 2 675.00 | 1 878.00 | | 2 675.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -2 675.00 | -1 878.00 | | -2 675.00 |
| |
| 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 | 8 767.00 | | 9 516.00 | 8 767.00 |
I4 DECREASES Grand Total | | | 18 283.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 18 283.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 8 767.00 | | 9 516.00 | 8 767.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8A Miscellaneous Loans and Financial Debts | 60 732.00 | | | 60 732.00 |
8B Suppliers and Related Accounts | 11 492.00 | 11 492.00 | | 11 492.00 |
VB VAT | 2 002.00 | 2 002.00 | | 2 002.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 2 002.00 | 2 002.00 | | 2 002.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 72 224.00 | 11 492.00 | | 72 224.00 |
