| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AB Establishment Expenses | 500.00 | 76.00 | 424.00 | 500.00 |
BJ TOTAL (I) | 500.00 | 76.00 | 424.00 | 500.00 |
BL Raw materials, supplies | 569 617.00 | | 569 617.00 | 569 617.00 |
BN Goods in progress | 7 666.00 | | 7 666.00 | 7 666.00 |
BZ Other receivables | 1 772.00 | | 1 772.00 | 1 772.00 |
CF Cash and cash equivalents | 218 661.00 | | 218 661.00 | 218 661.00 |
CJ TOTAL (II) | 797 717.00 | | 797 717.00 | 797 717.00 |
CO Grand total (0 to V) | 798 217.00 | 76.00 | 798 141.00 | 798 217.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 000.00 | | | 1 000.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -5 826.00 | | | -5 826.00 |
DL TOTAL (I) | -4 826.00 | | | -4 826.00 |
DV Miscellaneous Loans and Financial Debts (4) | 802 068.00 | | | 802 068.00 |
DX Trade payables and related accounts | 900.00 | | | 900.00 |
EC TOTAL (IV) | 802 968.00 | | | 802 968.00 |
EE Grand total (I to V) | 798 141.00 | | | 798 141.00 |
EG Accrued income and payables due within one year | 802 968.00 | | | 802 968.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 2 902.00 | |
FX Taxes, duties, and similar payments | | | 382.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 76.00 | |
GF Total Operating Expenses (II) | | | 3 361.00 | |
GG - OPERATING RESULT (I - II) | | | -3 360.00 | |
GR Interest and similar expenses | | | 2 465.00 | |
GU Total financial expenses (VI) | | | 2 465.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -2 465.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -5 826.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 5 826.00 | | | 5 826.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -5 826.00 | | | -5 826.00 |
| |
| 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 | | | 500.00 | |
CZ ACQUISITIONS: Establishment, Development, or Research Expenses | | | 500.00 | |
I4 DECREASES Grand Total | | | 500.00 | |
IN DECREASES Start-up, development, or research expenses | | | 500.00 | |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | | 76.00 | | |
QU DEPRECIATION Total Tangible Fixed Assets | | 76.00 | | |
| |
| 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 | 900.00 | 900.00 | | 900.00 |
VB VAT | 1 773.00 | 1 773.00 | | 1 773.00 |
VI Group and Associates | 802 068.00 | 802 068.00 | | 802 068.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 1 773.00 | 1 773.00 | | 1 773.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 802 968.00 | 802 968.00 | | 802 968.00 |
