| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BZ Other receivables | 421 125.00 | | 421 125.00 | 421 125.00 |
CF Cash and cash equivalents | 2 723.00 | | 2 723.00 | 2 723.00 |
CH Prepaid expenses | | | | |
CJ TOTAL (II) | 423 848.00 | | 423 848.00 | 423 848.00 |
CO Grand total (0 to V) | 423 848.00 | | 423 848.00 | 423 848.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 000.00 | 1 000.00 | | 1 000.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -7 246.00 | -24 287.00 | | -7 246.00 |
DL TOTAL (I) | -6 246.00 | -23 287.00 | | -6 246.00 |
DP Provisions for Risks | 106 718.00 | 106 718.00 | | 106 718.00 |
DR TOTAL (IV) | 106 718.00 | 106 718.00 | | 106 718.00 |
DU Loans and Debts from Credit Institutions (3) | | 2.00 | | |
DV Miscellaneous Loans and Financial Debts (4) | 129 661.00 | 124 446.00 | | 129 661.00 |
DX Trade payables and related accounts | 149 525.00 | 149 037.00 | | 149 525.00 |
DY Tax and social security liabilities | 44 091.00 | 44 091.00 | | 44 091.00 |
EA Other liabilities | 100.00 | 100.00 | | 100.00 |
EC TOTAL (IV) | 323 377.00 | 317 676.00 | | 323 377.00 |
EE Grand total (I to V) | 423 848.00 | 401 107.00 | | 423 848.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 6 836.00 | |
FX Taxes, duties, and similar payments | | | 706.00 | |
GE Other Expenses | | | | |
GF Total Operating Expenses (II) | | | 7 542.00 | |
GG - OPERATING RESULT (I - II) | | | -7 542.00 | |
GL Other interest and similar income | | | 2 510.00 | |
GP Total financial income (V) | | | 2 510.00 | |
GR Interest and similar expenses | | | 2 214.00 | |
GU Total financial expenses (VI) | | | 2 214.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 296.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -7 246.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 2 510.00 | 1 113.00 | | 2 510.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 9 757.00 | 25 401.00 | | 9 757.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -7 246.00 | -24 287.00 | | -7 246.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
5V Other provisions for risks and expenses | | | | |
5Z Total provisions for risks and expenses | 106 718.00 | | | 106 718.00 |
7C Grand total | 106 718.00 | | | 106 718.00 |
| |
| 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 | 149 525.00 | 149 525.00 | | 149 525.00 |
8K Other liabilities (including liabilities related to repo transactions) | 100.00 | 100.00 | | 100.00 |
VB VAT | 25 558.00 | | | 25 558.00 |
VC Group and associates | 126 522.00 | | | 126 522.00 |
VI Group and Associates | 129 661.00 | 129 661.00 | | 129 661.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 269 045.00 | | | 269 045.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 421 125.00 | 421 125.00 | | 421 125.00 |
VW VAT | 44 091.00 | 44 091.00 | | 44 091.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 323 377.00 | 323 377.00 | | 323 377.00 |
