| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AA Uncalled Subscribed Capital | | | 80 000.00 | |
BJ TOTAL (I) | | | 950.00 | |
CF Cash and cash equivalents | | | | |
CJ TOTAL (II) | | | | |
CO Grand total (0 to V) | | | 80 950.00 | |
CS Evaluated investments - equity method | | | 950.00 | |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 100 000.00 | 100 000.00 | | 100 000.00 |
DH Retained earnings | -505 879.00 | -505 275.00 | | -505 879.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -260.00 | -604.00 | | -260.00 |
DL TOTAL (I) | -406 139.00 | -405 879.00 | | -406 139.00 |
DU Loans and Debts from Credit Institutions (3) | | 701.00 | | |
DV Miscellaneous Loans and Financial Debts (4) | 486 820.00 | 485 494.00 | | 486 820.00 |
DX Trade payables and related accounts | 45.00 | | | 45.00 |
DY Tax and social security liabilities | 224.00 | | | 224.00 |
EC TOTAL (IV) | 487 089.00 | 486 195.00 | | 487 089.00 |
EE Grand total (I to V) | 80 950.00 | 80 316.00 | | 80 950.00 |
EG Accrued income and payables due within one year | 487 089.00 | 486 195.00 | | 487 089.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | | 701.00 | | |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 145.00 | |
FX Taxes, duties, and similar payments | | | 213.00 | |
GF Total Operating Expenses (II) | | | 358.00 | |
GG - OPERATING RESULT (I - II) | | | -358.00 | |
GR Interest and similar expenses | | | 15.00 | |
GU Total financial expenses (VI) | | | 15.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -15.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -373.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | 11.00 | | | 11.00 |
HH Total exceptional expenses (VIII) | 11.00 | | | 11.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -11.00 | | | -11.00 |
HK Income tax | -124.00 | -302.00 | | -124.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 260.00 | 604.00 | | 260.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -260.00 | -604.00 | | -260.00 |