| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AV Fixed assets in progress | 9 447.00 | | 9 447.00 | 9 447.00 |
BJ TOTAL (I) | 9 447.00 | | 9 447.00 | 9 447.00 |
BZ Other receivables | 1 940.00 | | 1 940.00 | 1 940.00 |
CF Cash and cash equivalents | 1 041.00 | | 1 041.00 | 1 041.00 |
CJ TOTAL (II) | 2 981.00 | | 2 981.00 | 2 981.00 |
CO Grand total (0 to V) | 12 428.00 | | 12 428.00 | 12 428.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 000.00 | 1 000.00 | | 1 000.00 |
DH Retained earnings | -29 574.00 | -25 771.00 | | -29 574.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -3 999.00 | -3 803.00 | | -3 999.00 |
DL TOTAL (I) | -32 573.00 | -28 574.00 | | -32 573.00 |
DV Miscellaneous Loans and Financial Debts (4) | 45 002.00 | 34 778.00 | | 45 002.00 |
DX Trade payables and related accounts | | 1 045.00 | | |
EC TOTAL (IV) | 45 002.00 | 35 823.00 | | 45 002.00 |
EE Grand total (I to V) | 12 428.00 | 7 249.00 | | 12 428.00 |
EG Accrued income and payables due within one year | | 35 823.00 | | |
EI Including equity loans | 45 002.00 | | | 45 002.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 3 529.00 | |
GF Total Operating Expenses (II) | | | 3 529.00 | |
GG - OPERATING RESULT (I - II) | | | -3 529.00 | |
GR Interest and similar expenses | | | 471.00 | |
GU Total financial expenses (VI) | | | 471.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -471.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -3 999.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 3 999.00 | 3 803.00 | | 3 999.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -3 999.00 | -3 803.00 | | -3 999.00 |
| |
| 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 | 4 724.00 | | 4 724.00 | 4 724.00 |
I4 DECREASES Grand Total | | | 9 447.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 9 447.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 4 724.00 | | 4 724.00 | 4 724.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
UX Other trade receivables | 1 940.00 | | | 1 940.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 1 940.00 | 1 940.00 | | 1 940.00 |
