| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BZ Other receivables | 123 946.00 | | 123 946.00 | 123 946.00 |
CF Cash and cash equivalents | 216.00 | | 216.00 | 216.00 |
CJ TOTAL (II) | 124 161.00 | | 124 161.00 | 124 161.00 |
CO Grand total (0 to V) | 124 161.00 | | 124 161.00 | 124 161.00 |
| |
| 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 | -1 502 617.00 | -1 446 662.00 | | -1 502 617.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -25 050.00 | -55 955.00 | | -25 050.00 |
DL TOTAL (I) | -1 427 667.00 | -1 402 617.00 | | -1 427 667.00 |
DP Provisions for Risks | 565 329.00 | 577 983.00 | | 565 329.00 |
DQ Provisions for Expenses | 18 000.00 | 18 000.00 | | 18 000.00 |
DR TOTAL (IV) | 583 329.00 | 595 983.00 | | 583 329.00 |
DV Miscellaneous Loans and Financial Debts (4) | 964 110.00 | 905 372.00 | | 964 110.00 |
DX Trade payables and related accounts | 4 390.00 | 19 441.00 | | 4 390.00 |
EC TOTAL (IV) | 968 499.00 | 924 813.00 | | 968 499.00 |
EE Grand total (I to V) | 124 161.00 | 118 179.00 | | 124 161.00 |
EG Accrued income and payables due within one year | 968 499.00 | 924 813.00 | | 968 499.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 48 500.00 | |
FR Total operating income (I) | | | 48 500.00 | |
FW Other purchases and external expenses | | | 30 349.00 | |
FX Taxes, duties, and similar payments | | | 268.00 | |
GD Operating Expenses - Contingencies and Expenses: Provisions | | | 35 846.00 | |
GF Total Operating Expenses (II) | | | 66 464.00 | |
GG - OPERATING RESULT (I - II) | | | -17 964.00 | |
GR Interest and similar expenses | | | 7 086.00 | |
GU Total financial expenses (VI) | | | 7 086.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -7 086.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -25 050.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HF Exceptional expenses on capital transactions | | 9 098.00 | | |
HH Total exceptional expenses (VIII) | | 9 098.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | | -9 098.00 | | |
HL TOTAL REVENUE (I + III + V + VII) | 48 500.00 | 53 400.00 | | 48 500.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 73 550.00 | 109 355.00 | | 73 550.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -25 050.00 | -55 955.00 | | -25 050.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
CY DEPRECIATION Start-up, development, or research expenses | | | 6.00 | |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
5V Other provisions for risks and expenses | | | | |
5Z Total provisions for risks and expenses | 595 983.00 | 35 846.00 | 48 500.00 | 595 983.00 |
6A on fixed assets – intangible | 6.00 | | | 6.00 |
7C Grand total | 595 983.00 | 35 846.00 | 48 500.00 | 595 983.00 |
UE of which provisions and reversals: - Operating | | 35 846.00 | 48 500.00 | |
| |
| 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 | 964 110.00 | 964 110.00 | | 964 110.00 |
8B Suppliers and Related Accounts | 4 390.00 | 4 390.00 | | 4 390.00 |
VB VAT | 123 946.00 | | | 123 946.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 123 946.00 | 123 946.00 | | 123 946.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 968 499.00 | 968 499.00 | | 968 499.00 |
