| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AV Fixed assets in progress | 308 806.00 | | 308 806.00 | 308 806.00 |
BJ TOTAL (I) | 308 806.00 | | 308 806.00 | 308 806.00 |
BV Advances and down payments on orders | 25 174.00 | | 25 174.00 | 25 174.00 |
BZ Other receivables | 24 299.00 | | 24 299.00 | 24 299.00 |
CF Cash and cash equivalents | 140 943.00 | | 140 943.00 | 140 943.00 |
CJ TOTAL (II) | 190 415.00 | | 190 415.00 | 190 415.00 |
CO Grand total (0 to V) | 499 221.00 | | 499 221.00 | 499 221.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 5 000.00 | 5 000.00 | | 5 000.00 |
DH Retained earnings | -5 719.00 | -1 016.00 | | -5 719.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -11 338.00 | -4 703.00 | | -11 338.00 |
DL TOTAL (I) | -12 057.00 | -719.00 | | -12 057.00 |
DV Miscellaneous Loans and Financial Debts (4) | 451 057.00 | 12 711.00 | | 451 057.00 |
DX Trade payables and related accounts | 60 222.00 | 1 034.00 | | 60 222.00 |
EC TOTAL (IV) | 511 278.00 | 13 745.00 | | 511 278.00 |
EE Grand total (I to V) | 499 221.00 | 13 026.00 | | 499 221.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FQ Other income | | | 1.00 | |
FR Total operating income (I) | | | 1.00 | |
FW Other purchases and external expenses | | | 9 315.00 | |
FX Taxes, duties, and similar payments | | | 216.00 | |
GF Total Operating Expenses (II) | | | 9 531.00 | |
GG - OPERATING RESULT (I - II) | | | -9 531.00 | |
GR Interest and similar expenses | | | 1 808.00 | |
GU Total financial expenses (VI) | | | 1 808.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -1 808.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -11 338.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 1.00 | 1.00 | | 1.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 11 339.00 | 4 704.00 | | 11 339.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -11 338.00 | -4 703.00 | | -11 338.00 |
| |
| 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 | 7 403.00 | | 301 403.00 | 7 403.00 |
I4 DECREASES Grand Total | | | 308 806.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 308 806.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 7 403.00 | | 301 403.00 | 7 403.00 |
| |
| 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 | 60 222.00 | 60 222.00 | | 60 222.00 |
8K Other liabilities (including liabilities related to repo transactions) | 449 449.00 | 449 449.00 | | 449 449.00 |
UX Other trade receivables | 24 299.00 | 24 299.00 | | 24 299.00 |
VI Group and Associates | 1 608.00 | 1 608.00 | | 1 608.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 24 299.00 | 24 299.00 | | 24 299.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 511 278.00 | 511 278.00 | | 511 278.00 |
