| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 4 181.00 | 4 181.00 | | 4 181.00 |
BJ TOTAL (I) | 4 181.00 | 4 181.00 | | 4 181.00 |
BZ Other receivables | 264 887.00 | | 264 887.00 | 264 887.00 |
CF Cash and cash equivalents | 1 247.00 | | 1 247.00 | 1 247.00 |
CJ TOTAL (II) | 266 134.00 | | 266 134.00 | 266 134.00 |
CO Grand total (0 to V) | 270 315.00 | 4 181.00 | 266 134.00 | 270 315.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 8 000.00 | | | 8 000.00 |
DD Legal reserve (1) | 800.00 | | | 800.00 |
DH Retained earnings | -145 311.00 | | | -145 311.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -23 508.00 | | | -23 508.00 |
DL TOTAL (I) | -160 019.00 | | | -160 019.00 |
EA Other liabilities | 426 154.00 | | | 426 154.00 |
EC TOTAL (IV) | 426 154.00 | | | 426 154.00 |
EE Grand total (I to V) | 266 134.00 | | | 266 134.00 |
EG Accrued income and payables due within one year | 426 154.00 | | | 426 154.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 1 150.00 | |
FX Taxes, duties, and similar payments | | | 210.00 | |
GF Total Operating Expenses (II) | | | 1 360.00 | |
GG - OPERATING RESULT (I - II) | | | -1 360.00 | |
GI Supported loss or transferred profit (IV) | | | 267.00 | |
GL Other interest and similar income | | | 26.00 | |
GP Total financial income (V) | | | 26.00 | |
GR Interest and similar expenses | | | 21 906.00 | |
GU Total financial expenses (VI) | | | 21 906.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -21 879.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -23 508.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 26.00 | | | 26.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 23 534.00 | | | 23 534.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -23 508.00 | | | -23 508.00 |
| |
| 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 | 4 181.00 | | | 4 181.00 |
I4 DECREASES Grand Total | | | 4 181.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 4 181.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 4 181.00 | | | 4 181.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 4 181.00 | | | 4 181.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 4 181.00 | | | 4 181.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8K Other liabilities (including liabilities related to repo transactions) | 426 155.00 | 426 155.00 | | 426 155.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 264 887.00 | 264 887.00 | | 264 887.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 426 155.00 | 426 155.00 | | 426 155.00 |
