| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 450 001.00 | | 450 001.00 | 450 001.00 |
BZ Other receivables | 110 174.00 | | 110 174.00 | 110 174.00 |
CF Cash and cash equivalents | | | | |
CJ TOTAL (II) | 110 174.00 | | 110 174.00 | 110 174.00 |
CO Grand total (0 to V) | 560 175.00 | | 560 175.00 | 560 175.00 |
CU Other investments | 450 001.00 | | 450 001.00 | 450 001.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 300 000.00 | 300 000.00 | | 300 000.00 |
DH Retained earnings | -466 655.00 | -577 805.00 | | -466 655.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -11 203.00 | 111 149.00 | | -11 203.00 |
DL TOTAL (I) | -177 858.00 | -166 655.00 | | -177 858.00 |
DV Miscellaneous Loans and Financial Debts (4) | 701 839.00 | 674 539.00 | | 701 839.00 |
DX Trade payables and related accounts | 9 379.00 | 13 259.00 | | 9 379.00 |
DY Tax and social security liabilities | 13 015.00 | 26 843.00 | | 13 015.00 |
EA Other liabilities | 13 800.00 | 13 800.00 | | 13 800.00 |
EC TOTAL (IV) | 738 033.00 | 728 441.00 | | 738 033.00 |
EE Grand total (I to V) | 560 175.00 | 561 786.00 | | 560 175.00 |
EG Accrued income and payables due within one year | 738 033.00 | 728 441.00 | | 738 033.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 6 737.00 | |
FX Taxes, duties, and similar payments | | | | |
GF Total Operating Expenses (II) | | | 6 737.00 | |
GG - OPERATING RESULT (I - II) | | | -6 737.00 | |
GM Reversals of provisions and transfers of expenses | | | | |
GP Total financial income (V) | | | | |
GV - FINANCIAL INCOME (V - VI) | | | | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -6 737.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | 4 466.00 | 7 871.00 | | 4 466.00 |
HH Total exceptional expenses (VIII) | 4 466.00 | 7 871.00 | | 4 466.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -4 466.00 | -7 871.00 | | -4 466.00 |
HL TOTAL REVENUE (I + III + V + VII) | | 123 666.00 | | |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 11 203.00 | 12 517.00 | | 11 203.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -11 203.00 | 111 149.00 | | -11 203.00 |
| |
| 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 | 9 379.00 | 9 379.00 | | 9 379.00 |
8C Staff and Related Accounts | 13 015.00 | 13 015.00 | | 13 015.00 |
8K Other liabilities (including liabilities related to repo transactions) | 13 800.00 | 13 800.00 | | 13 800.00 |
VB VAT | 67.00 | 67.00 | | 67.00 |
VC Group and associates | 110 107.00 | 110 107.00 | | 110 107.00 |
VI Group and Associates | 701 839.00 | 701 839.00 | | 701 839.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 110 174.00 | 110 174.00 | | 110 174.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 738 033.00 | 738 033.00 | | 738 033.00 |
