| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
CF Cash and cash equivalents | 200.00 | | 200.00 | 200.00 |
CJ TOTAL (II) | 200.00 | | 200.00 | 200.00 |
CO Grand total (0 to V) | 200.00 | | 200.00 | 200.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 30 000.00 | | | 30 000.00 |
DH Retained earnings | -1 045 067.00 | | | -1 045 067.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -1 728.00 | | | -1 728.00 |
DL TOTAL (I) | -1 016 795.00 | | | -1 016 795.00 |
DU Loans and Debts from Credit Institutions (3) | 65.00 | | | 65.00 |
DV Miscellaneous Loans and Financial Debts (4) | 1 013 651.00 | | | 1 013 651.00 |
DX Trade payables and related accounts | 3 279.00 | | | 3 279.00 |
EC TOTAL (IV) | 1 016 995.00 | | | 1 016 995.00 |
EE Grand total (I to V) | 200.00 | | | 200.00 |
EG Accrued income and payables due within one year | 1 016 995.00 | | | 1 016 995.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 65.00 | | | 65.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 274 363.00 | |
FR Total operating income (I) | | | 274 363.00 | |
FW Other purchases and external expenses | | | 1 325.00 | |
FY Salaries and Wages | | | 403.00 | |
GF Total Operating Expenses (II) | | | 1 728.00 | |
GG - OPERATING RESULT (I - II) | | | 272 634.00 | |
GM Reversals of provisions and transfers of expenses | | | 187 446.00 | |
GP Total financial income (V) | | | 187 446.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 187 446.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 460 080.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | 274 363.00 | | | 274 363.00 |
HF Exceptional expenses on capital transactions | 187 446.00 | | | 187 446.00 |
HH Total exceptional expenses (VIII) | 461 809.00 | | | 461 809.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -461 809.00 | | | -461 809.00 |
HL TOTAL REVENUE (I + III + V + VII) | 461 809.00 | | | 461 809.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 463 538.00 | | | 463 538.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -1 728.00 | | | -1 728.00 |
| |
| 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 | 3 279.00 | 3 279.00 | | 3 279.00 |
8K Other liabilities (including liabilities related to repo transactions) | 1 013 651.00 | 1 013 651.00 | | 1 013 651.00 |
VH Loans with a maturity of more than one year at origin | 65.00 | 65.00 | | 65.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 1 016 996.00 | 1 016 996.00 | | 1 016 996.00 |
