| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BZ Other receivables | 2 424.00 | | 2 424.00 | 2 424.00 |
CF Cash and cash equivalents | 28 717.00 | | 28 717.00 | 28 717.00 |
CJ TOTAL (II) | 31 141.00 | | 31 141.00 | 31 141.00 |
CO Grand total (0 to V) | 31 141.00 | | 31 141.00 | 31 141.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 117 000.00 | 37 000.00 | | 117 000.00 |
DH Retained earnings | -82 196.00 | -115 604.00 | | -82 196.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -7 635.00 | 33 407.00 | | -7 635.00 |
DL TOTAL (I) | 27 168.00 | -45 196.00 | | 27 168.00 |
DU Loans and Debts from Credit Institutions (3) | | 43 471.00 | | |
DX Trade payables and related accounts | 3 972.00 | 3 990.00 | | 3 972.00 |
DY Tax and social security liabilities | | 546.00 | | |
EC TOTAL (IV) | 3 972.00 | 48 007.00 | | 3 972.00 |
EE Grand total (I to V) | 31 141.00 | 2 811.00 | | 31 141.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | | | | |
FJ Net sales | | | | |
FR Total operating income (I) | | | | |
FW Other purchases and external expenses | | | 8 829.00 | |
FX Taxes, duties, and similar payments | | | 440.00 | |
GA Operating Expenses - Depreciation and Amortization | | | | |
GF Total Operating Expenses (II) | | | 9 269.00 | |
GG - OPERATING RESULT (I - II) | | | -9 269.00 | |
GL Other interest and similar income | | | 1 633.00 | |
GN Positive exchange differences | | | | |
GP Total financial income (V) | | | 1 633.00 | |
GR Interest and similar expenses | | | | |
GS Negative differences of foreign exchange | | | | |
GU Total financial expenses (VI) | | | | |
GV - FINANCIAL INCOME (V - VI) | | | 1 633.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -7 635.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HB Exceptional income from capital transactions | | 17 400 654.00 | | |
HD Total exceptional income (VII) | | 17 400 654.00 | | |
HF Exceptional expenses on capital transactions | | 17 400 654.00 | | |
HH Total exceptional expenses (VIII) | | 17 400 654.00 | | |
HL TOTAL REVENUE (I + III + V + VII) | 1 634.00 | 27 959 030.00 | | 1 634.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 9 269.00 | 27 925 623.00 | | 9 269.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -7 635.00 | 33 407.00 | | -7 635.00 |
| |
| 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 | 3 972.00 | 3 972.00 | | 3 972.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 2 424.00 | 2 424.00 | | 2 424.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 3 972.00 | | | 3 972.00 |
