| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AV Fixed assets in progress | 422 208.00 | | 422 208.00 | 422 208.00 |
BJ TOTAL (I) | 422 208.00 | | 422 208.00 | 422 208.00 |
BZ Other receivables | 3 325.00 | | 3 325.00 | 3 325.00 |
CF Cash and cash equivalents | 65 520.00 | | 65 520.00 | 65 520.00 |
CJ TOTAL (II) | 68 845.00 | | 68 845.00 | 68 845.00 |
CO Grand total (0 to V) | 491 053.00 | | 491 053.00 | 491 053.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 20 000.00 | 20 000.00 | | 20 000.00 |
DH Retained earnings | -122 588.00 | -49 420.00 | | -122 588.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -44 519.00 | -73 168.00 | | -44 519.00 |
DL TOTAL (I) | -147 107.00 | -102 588.00 | | -147 107.00 |
DV Miscellaneous Loans and Financial Debts (4) | 622 282.00 | 577 642.00 | | 622 282.00 |
DX Trade payables and related accounts | 14 030.00 | 10 308.00 | | 14 030.00 |
DY Tax and social security liabilities | 1 848.00 | 648.00 | | 1 848.00 |
EC TOTAL (IV) | 638 160.00 | 588 599.00 | | 638 160.00 |
EE Grand total (I to V) | 491 053.00 | 486 011.00 | | 491 053.00 |
EG Accrued income and payables due within one year | 15 878.00 | 10 956.00 | | 15 878.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 34 880.00 | |
FX Taxes, duties, and similar payments | | | | |
GE Other Expenses | | | | |
GF Total Operating Expenses (II) | | | 34 880.00 | |
GG - OPERATING RESULT (I - II) | | | -34 880.00 | |
GR Interest and similar expenses | | | 9 639.00 | |
GU Total financial expenses (VI) | | | 9 639.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -9 639.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -44 519.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 44 519.00 | 73 168.00 | | 44 519.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -44 519.00 | -73 168.00 | | -44 519.00 |
| |
| 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 | 422 208.00 | | | 422 208.00 |
I4 DECREASES Grand Total | | | 422 208.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 422 208.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 422 208.00 | | | 422 208.00 |
| |
| 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 | 14 030.00 | 14 030.00 | | 14 030.00 |
VB VAT | 3 325.00 | 3 325.00 | | 3 325.00 |
VI Group and Associates | 622 282.00 | | | 622 282.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 3 325.00 | 3 325.00 | | 3 325.00 |
VW VAT | 1 848.00 | 1 848.00 | | 1 848.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 638 160.00 | 15 878.00 | | 638 160.00 |
