| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AV Fixed assets in progress | 18 163.00 | | 18 163.00 | 18 163.00 |
BJ TOTAL (I) | 18 163.00 | | 18 163.00 | 18 163.00 |
BZ Other receivables | 849.00 | | 849.00 | 849.00 |
CF Cash and cash equivalents | 448 133.00 | | 448 133.00 | 448 133.00 |
CJ TOTAL (II) | 448 982.00 | | 448 982.00 | 448 982.00 |
CO Grand total (0 to V) | 467 144.00 | | 467 144.00 | 467 144.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 67 000.00 | | | 67 000.00 |
DH Retained earnings | -29 068.00 | | | -29 068.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -4 336.00 | | | -4 336.00 |
DL TOTAL (I) | 33 596.00 | | | 33 596.00 |
DV Miscellaneous Loans and Financial Debts (4) | 433 526.00 | | | 433 526.00 |
DX Trade payables and related accounts | 22.00 | | | 22.00 |
EC TOTAL (IV) | 433 548.00 | | | 433 548.00 |
EE Grand total (I to V) | 467 144.00 | | | 467 144.00 |
EG Accrued income and payables due within one year | 31 580.00 | | | 31 580.00 |
| |
| 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 | | | 4 785.00 | |
GF Total Operating Expenses (II) | | | 4 785.00 | |
GG - OPERATING RESULT (I - II) | | | -4 784.00 | |
GL Other interest and similar income | | | 448.00 | |
GP Total financial income (V) | | | 448.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 448.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -4 336.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 449.00 | | | 449.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 4 785.00 | | | 4 785.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -4 336.00 | | | -4 336.00 |
| |
| 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 | 18 163.00 | | | 18 163.00 |
I4 DECREASES Grand Total | | | 18 163.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 18 163.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 18 163.00 | | | 18 163.00 |
| |
| 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 | 433 526.00 | 31 558.00 | 309 806.00 | 433 526.00 |
8B Suppliers and Related Accounts | 22.00 | 22.00 | | 22.00 |
VB VAT | 849.00 | 849.00 | | 849.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 849.00 | 849.00 | | 849.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 433 548.00 | 31 580.00 | 309 806.00 | 433 548.00 |
