| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AV Fixed assets in progress | 131 195.00 | | 131 195.00 | 131 195.00 |
BJ TOTAL (I) | 131 195.00 | | 131 195.00 | 131 195.00 |
BV Advances and down payments on orders | 150.00 | | 150.00 | 150.00 |
BZ Other receivables | 28 331.00 | | 28 331.00 | 28 331.00 |
CJ TOTAL (II) | 28 481.00 | | 28 481.00 | 28 481.00 |
CO Grand total (0 to V) | 159 676.00 | | 159 676.00 | 159 676.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 40 000.00 | 40 000.00 | | 40 000.00 |
DH Retained earnings | -16 848.00 | -11 127.00 | | -16 848.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -3 061.00 | -5 721.00 | | -3 061.00 |
DL TOTAL (I) | 20 091.00 | 23 152.00 | | 20 091.00 |
DU Loans and Debts from Credit Institutions (3) | 136 250.00 | | | 136 250.00 |
DV Miscellaneous Loans and Financial Debts (4) | 8.00 | 117 473.00 | | 8.00 |
DX Trade payables and related accounts | 3 161.00 | 3 977.00 | | 3 161.00 |
DY Tax and social security liabilities | 174.00 | | | 174.00 |
EC TOTAL (IV) | 139 585.00 | 121 450.00 | | 139 585.00 |
EE Grand total (I to V) | 159 676.00 | 144 602.00 | | 159 676.00 |
| |
| 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 | | | 2 321.00 | |
FX Taxes, duties, and similar payments | | | 174.00 | |
GF Total Operating Expenses (II) | | | 2 495.00 | |
GG - OPERATING RESULT (I - II) | | | -2 494.00 | |
GR Interest and similar expenses | | | 359.00 | |
GT Net expenses on sales of marketable securities | | | 567.00 | |
GU Total financial expenses (VI) | | | 567.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -567.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -3 061.00 | |
| |
| 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) | 3 062.00 | 5 722.00 | | 3 062.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -3 061.00 | -5 721.00 | | -3 061.00 |
| |
| 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 | 28 591.00 | | 102 604.00 | 28 591.00 |
I4 DECREASES Grand Total | | | 131 195.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 131 195.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 28 591.00 | | 102 604.00 | 28 591.00 |
| |
| 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 | 3 161.00 | 3 161.00 | | 3 161.00 |
VB VAT | 28 331.00 | 28 331.00 | | 28 331.00 |
VG Loans with a maturity of up to one year at origin | 136 250.00 | 136 250.00 | | 136 250.00 |
VQ Other Taxes, Duties, and Similar Debts | 174.00 | 174.00 | | 174.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 28 331.00 | 28 331.00 | | 28 331.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 139 585.00 | 139 585.00 | | 139 585.00 |
