| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BB Receivables related to investments | 9 500.00 | | 9 500.00 | 9 500.00 |
BH Other financial assets | 2 696.00 | | 2 696.00 | 2 696.00 |
BJ TOTAL (I) | 12 196.00 | | 12 196.00 | 12 196.00 |
BX Customers and related accounts | 17 316.00 | | 17 316.00 | 17 316.00 |
BZ Other receivables | 15 302.00 | | 15 302.00 | 15 302.00 |
CF Cash and cash equivalents | 44.00 | | 44.00 | 44.00 |
CH Prepaid expenses | 1 209.00 | | 1 209.00 | 1 209.00 |
CJ TOTAL (II) | 33 870.00 | | 33 870.00 | 33 870.00 |
CO Grand total (0 to V) | 46 066.00 | | 46 066.00 | 46 066.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 5 000.00 | 5 000.00 | | 5 000.00 |
DH Retained earnings | -8 525.00 | -4 083.00 | | -8 525.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -15 419.00 | -4 442.00 | | -15 419.00 |
DL TOTAL (I) | -18 944.00 | -3 525.00 | | -18 944.00 |
DU Loans and Debts from Credit Institutions (3) | 1 230.00 | | | 1 230.00 |
DV Miscellaneous Loans and Financial Debts (4) | 55 539.00 | 55 613.00 | | 55 539.00 |
DX Trade payables and related accounts | 5 355.00 | 3 827.00 | | 5 355.00 |
DY Tax and social security liabilities | 2 886.00 | 2 636.00 | | 2 886.00 |
EC TOTAL (IV) | 65 010.00 | 62 076.00 | | 65 010.00 |
EE Grand total (I to V) | 46 066.00 | 58 551.00 | | 46 066.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | | | 14 430.00 | |
FR Total operating income (I) | | | 14 430.00 | |
FW Other purchases and external expenses | | | 16 061.00 | |
FX Taxes, duties, and similar payments | | | 359.00 | |
FZ Social Security Contributions | | | 2 623.00 | |
GE Other Expenses | | | 9 806.00 | |
GF Total Operating Expenses (II) | | | 28 849.00 | |
GG - OPERATING RESULT (I - II) | | | -14 419.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -14 419.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HH Total exceptional expenses (VIII) | 1 000.00 | | | 1 000.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -1 000.00 | | | -1 000.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -15 419.00 | -4 442.00 | | -15 419.00 |
| |
| 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 | 5 355.00 | 5 355.00 | | 5 355.00 |
8K Other liabilities (including liabilities related to repo transactions) | 55 539.00 | 55 539.00 | | 55 539.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 36 522.00 | 33 826.00 | 2 696.00 | 36 522.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 65 010.00 | 65 009.00 | | 65 010.00 |
