| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AV Fixed assets in progress | 62 810.00 | | 62 810.00 | 62 810.00 |
BJ TOTAL (I) | 62 810.00 | | 62 810.00 | 62 810.00 |
BZ Other receivables | 1 131.00 | | 1 131.00 | 1 131.00 |
CF Cash and cash equivalents | 168.00 | | 168.00 | 168.00 |
CH Prepaid expenses | 278 686.00 | | 278 686.00 | 278 686.00 |
CJ TOTAL (II) | 279 985.00 | | 279 985.00 | 279 985.00 |
CO Grand total (0 to V) | 342 795.00 | | 342 795.00 | 342 795.00 |
| |
| 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 | -41 072.00 | -23 544.00 | | -41 072.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -20 688.00 | -17 527.00 | | -20 688.00 |
DL TOTAL (I) | -61 660.00 | -40 972.00 | | -61 660.00 |
DV Miscellaneous Loans and Financial Debts (4) | 402 488.00 | 441 287.00 | | 402 488.00 |
DX Trade payables and related accounts | 1 589.00 | 1 487.00 | | 1 589.00 |
DY Tax and social security liabilities | 378.00 | 378.00 | | 378.00 |
EC TOTAL (IV) | 404 454.00 | 443 151.00 | | 404 454.00 |
EE Grand total (I to V) | 342 795.00 | 402 180.00 | | 342 795.00 |
EG Accrued income and payables due within one year | 1 966.00 | 1 864.00 | | 1 966.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 1 570.00 | |
GE Other Expenses | | | | |
GF Total Operating Expenses (II) | | | 1 570.00 | |
GG - OPERATING RESULT (I - II) | | | -1 570.00 | |
GR Interest and similar expenses | | | 19 118.00 | |
GU Total financial expenses (VI) | | | 19 118.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -19 118.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -20 688.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 20 688.00 | 17 528.00 | | 20 688.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -20 688.00 | -17 527.00 | | -20 688.00 |
| |
| 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 | 62 810.00 | | | 62 810.00 |
I4 DECREASES Grand Total | | | 62 810.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 62 810.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 62 810.00 | | | 62 810.00 |
| |
| 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 | 1 589.00 | 1 589.00 | | 1 589.00 |
VB VAT | 1 131.00 | 1 131.00 | | 1 131.00 |
VI Group and Associates | 402 488.00 | | 402 488.00 | 402 488.00 |
VQ Other Taxes, Duties, and Similar Debts | 378.00 | 378.00 | | 378.00 |
VS Prepaid expenses | 278 686.00 | | 278 686.00 | 278 686.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 279 817.00 | 1 131.00 | 278 686.00 | 279 817.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 404 454.00 | 1 966.00 | 402 488.00 | 404 454.00 |
