| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AV Fixed assets in progress | 49 247.00 | 49 247.00 | | 49 247.00 |
BJ TOTAL (I) | 49 247.00 | 49 247.00 | | 49 247.00 |
BZ Other receivables | 5 602.00 | | 5 602.00 | 5 602.00 |
CF Cash and cash equivalents | | | | |
CJ TOTAL (II) | 5 602.00 | | 5 602.00 | 5 602.00 |
CO Grand total (0 to V) | 54 849.00 | 49 247.00 | 5 602.00 | 54 849.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 10 000.00 | 10 000.00 | | 10 000.00 |
DH Retained earnings | -71 751.00 | -47 304.00 | | -71 751.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -74 117.00 | -24 447.00 | | -74 117.00 |
DL TOTAL (I) | -135 869.00 | -61 751.00 | | -135 869.00 |
DX Trade payables and related accounts | 25 700.00 | 8 849.00 | | 25 700.00 |
DY Tax and social security liabilities | | 2 259.00 | | |
EA Other liabilities | 115 771.00 | 175 254.00 | | 115 771.00 |
EC TOTAL (IV) | 141 471.00 | 186 363.00 | | 141 471.00 |
EE Grand total (I to V) | 5 602.00 | 124 611.00 | | 5 602.00 |
| |
| 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 | | | 24 712.00 | |
FX Taxes, duties, and similar payments | | | 157.00 | |
GB Operating Expenses - Provisions | | | 49 247.00 | |
GE Other Expenses | | | 1.00 | |
GF Total Operating Expenses (II) | | | 74 117.00 | |
GG - OPERATING RESULT (I - II) | | | -74 117.00 | |
GR Interest and similar expenses | | | | |
GU Total financial expenses (VI) | | | | |
GV - FINANCIAL INCOME (V - VI) | | | | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -74 117.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | -1.00 | | | -1.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 74 117.00 | 24 447.00 | | 74 117.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -74 117.00 | -24 447.00 | | -74 117.00 |
| |
| 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 | 49 247.00 | | | 49 247.00 |
I4 DECREASES Grand Total | | | 49 247.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 49 247.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 49 247.00 | | | 49 247.00 |
| |
| 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 | 25 700.00 | 25 700.00 | | 25 700.00 |
VB VAT | 5 602.00 | | | 5 602.00 |
VI Group and Associates | 115 771.00 | 115 771.00 | | 115 771.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 5 602.00 | 5 602.00 | | 5 602.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 141 471.00 | 141 471.00 | | 141 471.00 |
