| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AV Fixed assets in progress | 16 580.00 | | 16 580.00 | 16 580.00 |
BJ TOTAL (I) | 16 580.00 | | 16 580.00 | 16 580.00 |
BZ Other receivables | 6 675.00 | | 6 675.00 | 6 675.00 |
CJ TOTAL (II) | 6 675.00 | | 6 675.00 | 6 675.00 |
CO Grand total (0 to V) | 23 254.00 | | 23 254.00 | 23 254.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 100.00 | 100.00 | | 100.00 |
DH Retained earnings | -23 919.00 | -22 580.00 | | -23 919.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -2 600.00 | -1 338.00 | | -2 600.00 |
DL TOTAL (I) | -26 418.00 | -23 819.00 | | -26 418.00 |
DV Miscellaneous Loans and Financial Debts (4) | 47 627.00 | 32 167.00 | | 47 627.00 |
DX Trade payables and related accounts | 1 976.00 | 806.00 | | 1 976.00 |
DY Tax and social security liabilities | 70.00 | | | 70.00 |
EC TOTAL (IV) | 49 673.00 | 32 972.00 | | 49 673.00 |
EE Grand total (I to V) | 23 254.00 | 9 153.00 | | 23 254.00 |
| |
| 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 | | | 2 136.00 | |
GF Total Operating Expenses (II) | | | 2 136.00 | |
GG - OPERATING RESULT (I - II) | | | -2 136.00 | |
GR Interest and similar expenses | | | 464.00 | |
GU Total financial expenses (VI) | | | 464.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -464.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -2 600.00 | |
| |
| 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) | 2 600.00 | 1 339.00 | | 2 600.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -2 600.00 | -1 338.00 | | -2 600.00 |
| |
| 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 | 5 243.00 | | 11 337.00 | 5 243.00 |
I4 DECREASES Grand Total | | | 16 580.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 16 580.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 5 243.00 | | 11 337.00 | 5 243.00 |
| |
| 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 | 1 976.00 | 1 976.00 | | 1 976.00 |
VB VAT | 6 675.00 | 6 675.00 | | 6 675.00 |
VI Group and Associates | 47 627.00 | 47 627.00 | | 47 627.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 6 675.00 | 6 675.00 | | 6 675.00 |
VW VAT | 70.00 | 70.00 | | 70.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 49 673.00 | 49 673.00 | | 49 673.00 |
