| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AP Buildings | 100 834.00 | 57 966.00 | 42 868.00 | 100 834.00 |
AT Other tangible assets | 15 082.00 | 15 082.00 | | 15 082.00 |
BB Receivables related to investments | | | | |
BH Other financial assets | 2 440.00 | | 2 440.00 | 2 440.00 |
BJ TOTAL (I) | 118 356.00 | 73 048.00 | 45 308.00 | 118 356.00 |
CF Cash and cash equivalents | | | | |
CJ TOTAL (II) | | | | |
CO Grand total (0 to V) | 118 356.00 | 73 048.00 | 45 308.00 | 118 356.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 7 000.00 | 7 000.00 | | 7 000.00 |
DH Retained earnings | -72 365.00 | -59 300.00 | | -72 365.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -13 380.00 | -13 064.00 | | -13 380.00 |
DL TOTAL (I) | -78 745.00 | -65 365.00 | | -78 745.00 |
DU Loans and Debts from Credit Institutions (3) | 52 925.00 | 61 627.00 | | 52 925.00 |
DV Miscellaneous Loans and Financial Debts (4) | 69 864.00 | 76 964.00 | | 69 864.00 |
DX Trade payables and related accounts | 1 068.00 | 636.00 | | 1 068.00 |
DY Tax and social security liabilities | 197.00 | 3 196.00 | | 197.00 |
EC TOTAL (IV) | 124 053.00 | 142 422.00 | | 124 053.00 |
EE Grand total (I to V) | 45 308.00 | 77 058.00 | | 45 308.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 250.00 | | | 250.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 5 935.00 | |
FX Taxes, duties, and similar payments | | | 550.00 | |
FY Salaries and Wages | | | 1 167.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 6 481.00 | |
GF Total Operating Expenses (II) | | | 14 132.00 | |
GG - OPERATING RESULT (I - II) | | | -14 132.00 | |
GR Interest and similar expenses | | | 2 444.00 | |
GU Total financial expenses (VI) | | | 2 444.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -2 444.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -16 576.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 3 196.00 | | | 3 196.00 |
HB Exceptional income from capital transactions | 25 000.00 | | | 25 000.00 |
HD Total exceptional income (VII) | 28 196.00 | | | 28 196.00 |
HF Exceptional expenses on capital transactions | 25 000.00 | | | 25 000.00 |
HH Total exceptional expenses (VIII) | 25 000.00 | | | 25 000.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 3 196.00 | | | 3 196.00 |
HL TOTAL REVENUE (I + III + V + VII) | 28 196.00 | | | 28 196.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 41 576.00 | 13 064.00 | | 41 576.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -13 380.00 | -13 064.00 | | -13 380.00 |
| |
| 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 | 69 864.00 | 69 864.00 | | 69 864.00 |
8B Suppliers and Related Accounts | 1 068.00 | 1 068.00 | | 1 068.00 |
VG Loans with a maturity of up to one year at origin | 52 924.00 | 9 090.00 | 39 252.00 | 52 924.00 |
VQ Other Taxes, Duties, and Similar Debts | 197.00 | 197.00 | | 197.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 2 440.00 | | 2 440.00 | 2 440.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 124 053.00 | 80 218.00 | 39 252.00 | 124 053.00 |
