| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AV Fixed assets in progress | 43 961.00 | | 43 961.00 | 43 961.00 |
BJ TOTAL (I) | 43 961.00 | | 43 961.00 | 43 961.00 |
BV Advances and down payments on orders | 43 888.00 | | 43 888.00 | 43 888.00 |
BZ Other receivables | 10 573.00 | | 10 573.00 | 10 573.00 |
CF Cash and cash equivalents | 486.00 | | 486.00 | 486.00 |
CJ TOTAL (II) | 54 947.00 | | 54 947.00 | 54 947.00 |
CO Grand total (0 to V) | 98 907.00 | | 98 907.00 | 98 907.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 2 500.00 | 2 500.00 | | 2 500.00 |
DH Retained earnings | -5 904.00 | -3 093.00 | | -5 904.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -4 065.00 | -2 811.00 | | -4 065.00 |
DL TOTAL (I) | -7 469.00 | -3 404.00 | | -7 469.00 |
DV Miscellaneous Loans and Financial Debts (4) | 52 209.00 | 6 970.00 | | 52 209.00 |
DX Trade payables and related accounts | 54 167.00 | 1 391.00 | | 54 167.00 |
EC TOTAL (IV) | 106 376.00 | 8 361.00 | | 106 376.00 |
EE Grand total (I to V) | 98 907.00 | 4 956.00 | | 98 907.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 3 898.00 | |
GF Total Operating Expenses (II) | | | 3 898.00 | |
GG - OPERATING RESULT (I - II) | | | -3 898.00 | |
GR Interest and similar expenses | | | 166.00 | |
GU Total financial expenses (VI) | | | 166.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -166.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -4 065.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 4 065.00 | 2 811.00 | | 4 065.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -4 065.00 | -2 811.00 | | -4 065.00 |
| |
| 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 | | | 43 961.00 | |
I4 DECREASES Grand Total | | | 43 961.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 43 961.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | | | 43 961.00 | |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8A Miscellaneous Loans and Financial Debts | 52 209.00 | | | 52 209.00 |
8B Suppliers and Related Accounts | 54 167.00 | 54 167.00 | | 54 167.00 |
VB VAT | 10 573.00 | 10 573.00 | | 10 573.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 43 888.00 | 43 888.00 | | 43 888.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 54 461.00 | 54 461.00 | | 54 461.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 106 376.00 | 54 167.00 | | 106 376.00 |
