| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BD Other fixed assets | 40 000.00 | | 40 000.00 | 40 000.00 |
BJ TOTAL (I) | 40 000.00 | | 40 000.00 | 40 000.00 |
BT Goods | 5 425.00 | 5 425.00 | | 5 425.00 |
BX Customers and related accounts | | | | |
BZ Other receivables | 990.00 | | 990.00 | 990.00 |
CF Cash and cash equivalents | 121.00 | | 121.00 | 121.00 |
CJ TOTAL (II) | 6 536.00 | 5 425.00 | 1 111.00 | 6 536.00 |
CO Grand total (0 to V) | 46 536.00 | 5 425.00 | 41 111.00 | 46 536.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 2 000.00 | 2 000.00 | | 2 000.00 |
DD Legal reserve (1) | 200.00 | 200.00 | | 200.00 |
DH Retained earnings | -45 520.00 | -43 629.00 | | -45 520.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -2 056.00 | -1 891.00 | | -2 056.00 |
DL TOTAL (I) | -45 376.00 | -43 320.00 | | -45 376.00 |
DU Loans and Debts from Credit Institutions (3) | 13.00 | 13.00 | | 13.00 |
DV Miscellaneous Loans and Financial Debts (4) | 85 735.00 | 77 392.00 | | 85 735.00 |
DX Trade payables and related accounts | 552.00 | 7 989.00 | | 552.00 |
DY Tax and social security liabilities | 154.00 | 375.00 | | 154.00 |
EA Other liabilities | 34.00 | 34.00 | | 34.00 |
EC TOTAL (IV) | 86 486.00 | 85 802.00 | | 86 486.00 |
EE Grand total (I to V) | 41 111.00 | 42 482.00 | | 41 111.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FQ Other income | | | 2.00 | |
FR Total operating income (I) | | | 2.00 | |
FW Other purchases and external expenses | | | 1 953.00 | |
FX Taxes, duties, and similar payments | | | 206.00 | |
GE Other Expenses | | | 1.00 | |
GF Total Operating Expenses (II) | | | 2 159.00 | |
GG - OPERATING RESULT (I - II) | | | -2 157.00 | |
GU Total financial expenses (VI) | | | 2.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -2.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -2 159.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HD Total exceptional income (VII) | 103.00 | 157.00 | | 103.00 |
HH Total exceptional expenses (VIII) | | 15.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | 103.00 | 142.00 | | 103.00 |
HL TOTAL REVENUE (I + III + V + VII) | 105.00 | 158.00 | | 105.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 2 161.00 | 2 049.00 | | 2 161.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -2 056.00 | -1 891.00 | | -2 056.00 |
| |
| 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 | 552.00 | 552.00 | | 552.00 |
8K Other liabilities (including liabilities related to repo transactions) | 85 768.00 | 85 768.00 | | 85 768.00 |
VG Loans with a maturity of up to one year at origin | 13.00 | 13.00 | | 13.00 |
VP Miscellaneous | 990.00 | | | 990.00 |
VQ Other Taxes, Duties, and Similar Debts | 154.00 | 154.00 | | 154.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 990.00 | 990.00 | | 990.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 86 486.00 | 86 486.00 | | 86 486.00 |
