| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AP Buildings | 24 974.00 | | 24 974.00 | 24 974.00 |
AV Fixed assets in progress | 9 702.00 | | 9 702.00 | 9 702.00 |
BJ TOTAL (I) | 34 676.00 | | 34 676.00 | 34 676.00 |
BL Raw materials, supplies | 69 762.00 | | 69 762.00 | 69 762.00 |
BZ Other receivables | 9 430.00 | | 9 430.00 | 9 430.00 |
CF Cash and cash equivalents | 82.00 | | 82.00 | 82.00 |
CJ TOTAL (II) | 79 274.00 | | 79 274.00 | 79 274.00 |
CO Grand total (0 to V) | 113 950.00 | | 113 950.00 | 113 950.00 |
| |
| 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) | -554.00 | | | -554.00 |
DL TOTAL (I) | 446.00 | | | 446.00 |
DV Miscellaneous Loans and Financial Debts (4) | 110 402.00 | | | 110 402.00 |
DX Trade payables and related accounts | 3 102.00 | | | 3 102.00 |
EC TOTAL (IV) | 113 504.00 | | | 113 504.00 |
EE Grand total (I to V) | 113 950.00 | | | 113 950.00 |
EG Accrued income and payables due within one year | 113 504.00 | | | 113 504.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 554.00 | |
GF Total Operating Expenses (II) | | | 554.00 | |
GG - OPERATING RESULT (I - II) | | | -554.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -554.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 554.00 | | | 554.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -554.00 | | | -554.00 |
| |
| 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 | | | 34 676.00 | |
I4 DECREASES Grand Total | | | 34 676.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 34 676.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | | | 34 676.00 | |
| |
| 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 | 3 102.00 | 3 102.00 | | 3 102.00 |
VB VAT | 3 510.00 | 3 510.00 | | 3 510.00 |
VI Group and Associates | 110 402.00 | 110 402.00 | | 110 402.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 5 920.00 | 5 920.00 | | 5 920.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 9 430.00 | 9 430.00 | | 9 430.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 113 504.00 | 113 504.00 | | 113 504.00 |
