| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BX Customers and related accounts | 2 800.00 | | 2 800.00 | 2 800.00 |
BZ Other receivables | 37.00 | | 37.00 | 37.00 |
CF Cash and cash equivalents | | | | |
CJ TOTAL (II) | 2 837.00 | | 2 837.00 | 2 837.00 |
CO Grand total (0 to V) | 2 837.00 | | 2 837.00 | 2 837.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 39 950.00 | 39 950.00 | | 39 950.00 |
DB Share, merger, contribution premiums, etc. | 62 245.00 | 62 245.00 | | 62 245.00 |
DD Legal reserve (1) | 3 995.00 | 3 995.00 | | 3 995.00 |
DG Other reserves | 9 147.00 | 9 147.00 | | 9 147.00 |
DH Retained earnings | -381 847.00 | -382 948.00 | | -381 847.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 177.00 | 1 101.00 | | 177.00 |
DL TOTAL (I) | -266 333.00 | -266 510.00 | | -266 333.00 |
DV Miscellaneous Loans and Financial Debts (4) | 266 999.00 | 266 763.00 | | 266 999.00 |
DX Trade payables and related accounts | | 360.00 | | |
DY Tax and social security liabilities | 498.00 | 661.00 | | 498.00 |
EA Other liabilities | 1 673.00 | 1 673.00 | | 1 673.00 |
EC TOTAL (IV) | 269 170.00 | 269 457.00 | | 269 170.00 |
EE Grand total (I to V) | 2 837.00 | 2 947.00 | | 2 837.00 |
EG Accrued income and payables due within one year | 269 170.00 | 269 457.00 | | 269 170.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | -284.00 | |
FX Taxes, duties, and similar payments | | | 76.00 | |
GF Total Operating Expenses (II) | | | -208.00 | |
GG - OPERATING RESULT (I - II) | | | 208.00 | |
GR Interest and similar expenses | | | | |
GU Total financial expenses (VI) | | | | |
GV - FINANCIAL INCOME (V - VI) | | | | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 208.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | | 75.00 | | |
HD Total exceptional income (VII) | | 75.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | | 75.00 | | |
HK Income tax | 31.00 | 194.00 | | 31.00 |
HL TOTAL REVENUE (I + III + V + VII) | | 75.00 | | |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | -177.00 | -1 026.00 | | -177.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 177.00 | 1 101.00 | | 177.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8E Income Taxes | 31.00 | 31.00 | | 31.00 |
8K Other liabilities (including liabilities related to repo transactions) | 1 673.00 | 1 673.00 | | 1 673.00 |
UX Other trade receivables | 2 800.00 | | | 2 800.00 |
VB VAT | 37.00 | | | 37.00 |
VI Group and Associates | 266 999.00 | 266 999.00 | | 266 999.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 2 837.00 | 2 837.00 | | 2 837.00 |
VW VAT | 467.00 | 467.00 | | 467.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 269 170.00 | 269 170.00 | | 269 170.00 |
