| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AN Land | 70 500.00 | | 70 500.00 | 70 500.00 |
AV Fixed assets in progress | 7 930.00 | | 7 930.00 | 7 930.00 |
BJ TOTAL (I) | 78 583.00 | | 78 583.00 | 78 583.00 |
CF Cash and cash equivalents | 10 385.00 | | 10 385.00 | 10 385.00 |
CJ TOTAL (II) | 10 385.00 | | 10 385.00 | 10 385.00 |
CO Grand total (0 to V) | 95 268.00 | | 95 268.00 | 95 268.00 |
CU Other investments | 152.00 | | 152.00 | 152.00 |
CW Deferred expenses or loan issuance costs | 6 300.00 | | 6 300.00 | 6 300.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 89 000.00 | | | 89 000.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -1 510.00 | | | -1 510.00 |
DL TOTAL (I) | 87 490.00 | | | 87 490.00 |
DV Miscellaneous Loans and Financial Debts (4) | 7 778.00 | | | 7 778.00 |
EC TOTAL (IV) | 7 778.00 | | | 7 778.00 |
EE Grand total (I to V) | 95 268.00 | | | 95 268.00 |
EI Including equity loans | 7 778.00 | | | 7 778.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 1 450.00 | |
FX Taxes, duties, and similar payments | | | 60.00 | |
GF Total Operating Expenses (II) | | | 1 510.00 | |
GG - OPERATING RESULT (I - II) | | | -1 510.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -1 510.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 1 510.00 | | | 1 510.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -1 510.00 | | | -1 510.00 |
| |
| 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 | | | 78 583.00 | |
I3 DECREASES Total Financial Fixed Assets | | | 152.00 | |
I4 DECREASES Grand Total | | | 78 583.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 78 430.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | | | 78 430.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | | | 152.00 | |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
VI Group and Associates | 7 778.00 | 7 778.00 | | 7 778.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 7 778.00 | 7 778.00 | | 7 778.00 |
