| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BZ Other receivables | 59 339.00 | | 59 339.00 | 59 339.00 |
CF Cash and cash equivalents | 171 430.00 | | 171 430.00 | 171 430.00 |
CJ TOTAL (II) | 230 769.00 | | 230 769.00 | 230 769.00 |
CO Grand total (0 to V) | 230 769.00 | | 230 769.00 | 230 769.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 10 000.00 | 10 000.00 | | 10 000.00 |
DH Retained earnings | -2 181 632.00 | -1 766 645.00 | | -2 181 632.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -323 007.00 | -414 987.00 | | -323 007.00 |
DL TOTAL (I) | -2 494 640.00 | -2 171 632.00 | | -2 494 640.00 |
DV Miscellaneous Loans and Financial Debts (4) | 2 553 182.00 | 2 217 804.00 | | 2 553 182.00 |
DX Trade payables and related accounts | 172 227.00 | 113 153.00 | | 172 227.00 |
EC TOTAL (IV) | 2 725 409.00 | 2 330 957.00 | | 2 725 409.00 |
EE Grand total (I to V) | 230 769.00 | 159 324.00 | | 230 769.00 |
EG Accrued income and payables due within one year | 2 725 409.00 | | | 2 725 409.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FQ Other income | | | 1.00 | |
FR Total operating income (I) | | | 1.00 | |
FW Other purchases and external expenses | | | 291 202.00 | |
FX Taxes, duties, and similar payments | | | 76.00 | |
GE Other Expenses | | | | |
GF Total Operating Expenses (II) | | | 291 278.00 | |
GG - OPERATING RESULT (I - II) | | | -291 277.00 | |
GR Interest and similar expenses | | | 31 730.00 | |
GS Negative differences of foreign exchange | | | | |
GU Total financial expenses (VI) | | | 31 730.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -31 730.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -323 007.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 1.00 | 2.00 | | 1.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 323 009.00 | 414 989.00 | | 323 009.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -323 007.00 | -414 987.00 | | -323 007.00 |
| |
| 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 | 172 227.00 | 172 227.00 | | 172 227.00 |
VB VAT | 59 339.00 | 59 339.00 | | 59 339.00 |
VI Group and Associates | 2 553 182.00 | 2 553 182.00 | | 2 553 182.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 59 339.00 | 59 339.00 | | 59 339.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 2 725 409.00 | 2 725 409.00 | | 2 725 409.00 |
| |
| 11 - Earnings appropriation & miscellaneous information | Amount for year N | Amount for year N-1 | Amount 1 to 5 years | Amount more than 5 years |
SS Intermediary remuneration and fees (excluding retrocessions) | 3 730.00 | | | 3 730.00 |
ST Other accounts | 206.00 | | | 206.00 |
YT Subcontracting | 287 266.00 | | | 287 266.00 |
YW Business tax | 76.00 | | | 76.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 76.00 | | | 76.00 |
YZ Total deductible VAT on goods and services | 58 199.00 | | | 58 199.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 291 202.00 | | | 291 202.00 |
