| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BH Other financial assets | | | 508.00 | |
BJ TOTAL (I) | | | 508.00 | |
BZ Other receivables | | | 7.00 | |
CF Cash and cash equivalents | | | 31 962.00 | |
CJ TOTAL (II) | | | 403 481.00 | |
CO Grand total (0 to V) | | | 403 990.00 | |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 709 500.00 | 709 500.00 | | 709 500.00 |
DD Legal reserve (1) | 21 577.00 | 21 577.00 | | 21 577.00 |
DF Regulated reserves (1) | 8 306.00 | 8 306.00 | | 8 306.00 |
DH Retained earnings | -338 014.00 | -330 297.00 | | -338 014.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -2 706.00 | -7 717.00 | | -2 706.00 |
DL TOTAL (I) | 398 662.00 | 401 368.00 | | 398 662.00 |
DV Miscellaneous Loans and Financial Debts (4) | 7.00 | 7.00 | | 7.00 |
EA Other liabilities | 5 320.00 | 5 320.00 | | 5 320.00 |
EC TOTAL (IV) | 5 327.00 | 5 327.00 | | 5 327.00 |
EE Grand total (I to V) | 403 990.00 | 406 696.00 | | 403 990.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 1 662.00 | |
FX Taxes, duties, and similar payments | | | 135.00 | |
GF Total Operating Expenses (II) | | | 1 797.00 | |
GG - OPERATING RESULT (I - II) | | | -1 797.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -1 796.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | | 40.00 | | |
HD Total exceptional income (VII) | | 40.00 | | |
HE Exceptional expenses on management operations | 909.00 | 40.00 | | 909.00 |
HH Total exceptional expenses (VIII) | 909.00 | 40.00 | | 909.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -909.00 | | | -909.00 |
HL TOTAL REVENUE (I + III + V + VII) | | 40.00 | | |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 2 706.00 | 7 757.00 | | 2 706.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -2 706.00 | -7 717.00 | | -2 706.00 |
| |
| 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 | 7.00 | 7.00 | | 7.00 |
8B Suppliers and Related Accounts | 4 000.00 | 4 000.00 | | 4 000.00 |
UL Receivables related to investments | 103 151.00 | | 103 151.00 | 103 151.00 |
UP Loans | 11 433.00 | | 11 433.00 | 11 433.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 486 096.00 | | 486 096.00 | 486 096.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 4 007.00 | 4 000.00 | 7.00 | 4 007.00 |