| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BZ Other receivables | 382.00 | | 382.00 | 382.00 |
CF Cash and cash equivalents | 304 649.00 | | 304 649.00 | 304 649.00 |
CJ TOTAL (II) | 305 031.00 | | 305 031.00 | 305 031.00 |
CO Grand total (0 to V) | 305 031.00 | | 305 031.00 | 305 031.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 000.00 | 1 000.00 | | 1 000.00 |
DH Retained earnings | 146 394.00 | -26 107.00 | | 146 394.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -16 707.00 | 172 501.00 | | -16 707.00 |
DL TOTAL (I) | 130 687.00 | 147 394.00 | | 130 687.00 |
DV Miscellaneous Loans and Financial Debts (4) | 171 285.00 | 140 025.00 | | 171 285.00 |
DX Trade payables and related accounts | 3 060.00 | 2 160.00 | | 3 060.00 |
DY Tax and social security liabilities | | 261.00 | | |
EA Other liabilities | | 1 683.00 | | |
EC TOTAL (IV) | 174 345.00 | 144 129.00 | | 174 345.00 |
EE Grand total (I to V) | 305 031.00 | 291 523.00 | | 305 031.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | | | | |
FJ Net sales | | | | |
FR Total operating income (I) | | | | |
FW Other purchases and external expenses | | | 14 831.00 | |
FX Taxes, duties, and similar payments | | | 1 876.00 | |
GA Operating Expenses - Depreciation and Amortization | | | | |
GF Total Operating Expenses (II) | | | 16 707.00 | |
GG - OPERATING RESULT (I - II) | | | -16 707.00 | |
GL Other interest and similar income | | | | |
GN Positive exchange differences | | | | |
GP Total financial income (V) | | | | |
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) | | | -16 707.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HB Exceptional income from capital transactions | | 34 334 135.00 | | |
HD Total exceptional income (VII) | | 34 334 135.00 | | |
HF Exceptional expenses on capital transactions | | 34 149 131.00 | | |
HH Total exceptional expenses (VIII) | | 34 149 131.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | | 185 004.00 | | |
HK Income tax | | 1 683.00 | | |
HL TOTAL REVENUE (I + III + V + VII) | | 34 973 879.00 | | |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 16 707.00 | 34 801 378.00 | | 16 707.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -16 707.00 | 172 501.00 | | -16 707.00 |
| |
| 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 | 171 285.00 | 171 285.00 | | 171 285.00 |
8B Suppliers and Related Accounts | 3 060.00 | 3 060.00 | | 3 060.00 |
VB VAT | 382.00 | 382.00 | | 382.00 |
VJ Loans taken out during the year | 31 259.00 | | | 31 259.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 382.00 | 382.00 | | 382.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 174 345.00 | 174 345.00 | | 174 345.00 |
