| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BH Other financial assets | 664.00 | | 664.00 | 664.00 |
BJ TOTAL (I) | 664.00 | | 664.00 | 664.00 |
BZ Other receivables | 11 952.00 | | 11 952.00 | 11 952.00 |
CF Cash and cash equivalents | | | | |
CH Prepaid expenses | | | | |
CJ TOTAL (II) | 11 952.00 | | 11 952.00 | 11 952.00 |
CO Grand total (0 to V) | 12 616.00 | | 12 616.00 | 12 616.00 |
| |
| 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 | -172 775.00 | -172 603.00 | | -172 775.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -2 509.00 | -172.00 | | -2 509.00 |
DL TOTAL (I) | -170 284.00 | -167 775.00 | | -170 284.00 |
DU Loans and Debts from Credit Institutions (3) | 2 365.00 | 18.00 | | 2 365.00 |
DV Miscellaneous Loans and Financial Debts (4) | 168 325.00 | 164 016.00 | | 168 325.00 |
DX Trade payables and related accounts | 12 210.00 | 17 065.00 | | 12 210.00 |
EC TOTAL (IV) | 182 900.00 | 181 100.00 | | 182 900.00 |
EE Grand total (I to V) | 12 616.00 | 13 325.00 | | 12 616.00 |
EG Accrued income and payables due within one year | 182 900.00 | 181 100.00 | | 182 900.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 2 365.00 | 18.00 | | 2 365.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 11 722.00 | | 11 722.00 | 11 722.00 |
FJ Net sales | 11 722.00 | | 11 722.00 | 11 722.00 |
FR Total operating income (I) | | | 11 722.00 | |
FW Other purchases and external expenses | | | 13 353.00 | |
FX Taxes, duties, and similar payments | | | 648.00 | |
GE Other Expenses | | | | |
GF Total Operating Expenses (II) | | | 14 001.00 | |
GG - OPERATING RESULT (I - II) | | | -2 279.00 | |
GR Interest and similar expenses | | | 230.00 | |
GU Total financial expenses (VI) | | | 230.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -230.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -2 509.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 11 722.00 | 9 747.00 | | 11 722.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 14 231.00 | 9 919.00 | | 14 231.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -2 509.00 | -172.00 | | -2 509.00 |
| |
| 5 - Fixed assets increase - decrease | Gross value at beginning of year - Item by item | Revaluation - Disposals | Acquisition - Gross value at year-end | |
0G ACQUISITIONS Total General Total | 664.00 | | | 664.00 |
I3 DECREASES Total Financial Fixed Assets | | | 664.00 | |
I4 DECREASES Grand Total | | | 664.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 664.00 | | | 664.00 |
| |
| 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 | 12 210.00 | 12 210.00 | | 12 210.00 |
UT Other financial assets | 664.00 | | | 664.00 |
VB VAT | 11 952.00 | | | 11 952.00 |
VG Loans with a maturity of up to one year at origin | 2 365.00 | 2 365.00 | | 2 365.00 |
VI Group and Associates | 168 325.00 | 168 325.00 | | 168 325.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 12 616.00 | 11 952.00 | 664.00 | 12 616.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 182 900.00 | 182 900.00 | | 182 900.00 |
