| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BX Customers and related accounts | | | | |
BZ Other receivables | 467.00 | | 467.00 | 467.00 |
CF Cash and cash equivalents | 4 470.00 | | 4 470.00 | 4 470.00 |
CJ TOTAL (II) | 4 937.00 | | 4 937.00 | 4 937.00 |
CO Grand total (0 to V) | 4 937.00 | | 4 937.00 | 4 937.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 000.00 | 1 000.00 | | 1 000.00 |
DH Retained earnings | -4 905 350.00 | -2 010 711.00 | | -4 905 350.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -4 510.00 | -2 894 639.00 | | -4 510.00 |
DL TOTAL (I) | -4 908 860.00 | -4 904 350.00 | | -4 908 860.00 |
DV Miscellaneous Loans and Financial Debts (4) | 4 906 949.00 | 4 906 949.00 | | 4 906 949.00 |
EA Other liabilities | 6 848.00 | 26 569.00 | | 6 848.00 |
EC TOTAL (IV) | 4 913 797.00 | 4 933 518.00 | | 4 913 797.00 |
EE Grand total (I to V) | 4 937.00 | 29 168.00 | | 4 937.00 |
| |
| 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 | | | 3 821.00 | |
FX Taxes, duties, and similar payments | | | 634.00 | |
GA Operating Expenses - Depreciation and Amortization | | | | |
GE Other Expenses | | | 1.00 | |
GF Total Operating Expenses (II) | | | 4 456.00 | |
GG - OPERATING RESULT (I - II) | | | -4 456.00 | |
GL Other interest and similar income | | | 1.00 | |
GP Total financial income (V) | | | 1.00 | |
GR Interest and similar expenses | | | | |
GS Negative differences of foreign exchange | | | 55.00 | |
GU Total financial expenses (VI) | | | 55.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -54.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -4 510.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HB Exceptional income from capital transactions | | 897.00 | | |
HD Total exceptional income (VII) | | 897.00 | | |
HF Exceptional expenses on capital transactions | | 3 927 731.00 | | |
HH Total exceptional expenses (VIII) | | 3 927 731.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | | -3 926 834.00 | | |
HL TOTAL REVENUE (I + III + V + VII) | 1.00 | 2 050 999.00 | | 1.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 4 511.00 | 4 945 638.00 | | 4 511.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -4 510.00 | -2 894 639.00 | | -4 510.00 |
| |
| 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 | 4 906 949.00 | 4 906 949.00 | | 4 906 949.00 |
8K Other liabilities (including liabilities related to repo transactions) | 6 848.00 | 6 848.00 | | 6 848.00 |
VB VAT | 467.00 | | | 467.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 467.00 | 467.00 | | 467.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 4 913 797.00 | 4 913 797.00 | | 4 913 797.00 |
