| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
CF Cash and cash equivalents | 523.00 | | 523.00 | 523.00 |
CJ TOTAL (II) | 523.00 | | 523.00 | 523.00 |
CO Grand total (0 to V) | 523.00 | | 523.00 | 523.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 37 000.00 | 37 000.00 | | 37 000.00 |
DH Retained earnings | -93 421.00 | -80 349.00 | | -93 421.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -11 364.00 | -13 071.00 | | -11 364.00 |
DL TOTAL (I) | -67 785.00 | -56 421.00 | | -67 785.00 |
DU Loans and Debts from Credit Institutions (3) | | 623.00 | | |
DV Miscellaneous Loans and Financial Debts (4) | 30 000.00 | 30 000.00 | | 30 000.00 |
DX Trade payables and related accounts | 7 664.00 | 4 336.00 | | 7 664.00 |
DY Tax and social security liabilities | 339.00 | 192.00 | | 339.00 |
EA Other liabilities | 30 305.00 | 21 684.00 | | 30 305.00 |
EC TOTAL (IV) | 68 308.00 | 56 835.00 | | 68 308.00 |
EE Grand total (I to V) | 523.00 | 415.00 | | 523.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 6 251.00 | |
FX Taxes, duties, and similar payments | | | 147.00 | |
GE Other Expenses | | | 1.00 | |
GF Total Operating Expenses (II) | | | 6 398.00 | |
GG - OPERATING RESULT (I - II) | | | -6 398.00 | |
GR Interest and similar expenses | | | 2 323.00 | |
GU Total financial expenses (VI) | | | 2 323.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -2 323.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -8 722.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | 2 642.00 | | | 2 642.00 |
HH Total exceptional expenses (VIII) | 2 642.00 | | | 2 642.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -2 642.00 | | | -2 642.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 11 364.00 | 13 071.00 | | 11 364.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -11 364.00 | -13 071.00 | | -11 364.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8A Miscellaneous Loans and Financial Debts | 30 000.00 | 30 000.00 | | 30 000.00 |
8B Suppliers and Related Accounts | 7 664.00 | 7 664.00 | | 7 664.00 |
8K Other liabilities (including liabilities related to repo transactions) | 2 832.00 | 2 832.00 | | 2 832.00 |
VI Group and Associates | 27 473.00 | 27 473.00 | | 27 473.00 |
VQ Other Taxes, Duties, and Similar Debts | 339.00 | 339.00 | | 339.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 68 308.00 | 68 308.00 | | 68 308.00 |
