| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AA Uncalled Subscribed Capital | 25 000.00 | | 25 000.00 | 25 000.00 |
BJ TOTAL (I) | 1 388 639.00 | | 1 388 639.00 | 1 388 639.00 |
BX Customers and related accounts | 5 092.00 | | 5 092.00 | 5 092.00 |
BZ Other receivables | 840.00 | | 840.00 | 840.00 |
CF Cash and cash equivalents | | | | |
CH Prepaid expenses | | | | |
CJ TOTAL (II) | 5 932.00 | | 5 932.00 | 5 932.00 |
CO Grand total (0 to V) | 1 419 571.00 | | 1 419 571.00 | 1 419 571.00 |
CU Other investments | 1 388 639.00 | | 1 388 639.00 | 1 388 639.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 50 000.00 | 50 000.00 | | 50 000.00 |
DD Legal reserve (1) | 1 048.00 | 1 048.00 | | 1 048.00 |
DH Retained earnings | -22 495.00 | 16 102.00 | | -22 495.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -39 837.00 | -38 597.00 | | -39 837.00 |
DK Regulated provisions | 28 623.00 | 8 419.00 | | 28 623.00 |
DL TOTAL (I) | 17 339.00 | 36 971.00 | | 17 339.00 |
DU Loans and Debts from Credit Institutions (3) | 303.00 | 18.00 | | 303.00 |
DV Miscellaneous Loans and Financial Debts (4) | 1 398 666.00 | 91 892.00 | | 1 398 666.00 |
DX Trade payables and related accounts | 611.00 | 307.00 | | 611.00 |
DY Tax and social security liabilities | 2 331.00 | 615.00 | | 2 331.00 |
EA Other liabilities | 322.00 | 1 287 937.00 | | 322.00 |
EC TOTAL (IV) | 1 402 232.00 | 1 380 769.00 | | 1 402 232.00 |
EE Grand total (I to V) | 1 419 571.00 | 1 417 740.00 | | 1 419 571.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 8 910.00 | |
FQ Other income | | | | |
FR Total operating income (I) | | | 8 910.00 | |
FW Other purchases and external expenses | | | 11 946.00 | |
FX Taxes, duties, and similar payments | | | 924.00 | |
FZ Social Security Contributions | | | | |
GA Operating Expenses - Depreciation and Amortization | | | | |
GE Other Expenses | | | | |
GF Total Operating Expenses (II) | | | 12 870.00 | |
GG - OPERATING RESULT (I - II) | | | -3 960.00 | |
GR Interest and similar expenses | | | 15 672.00 | |
GU Total financial expenses (VI) | | | 15 672.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -15 672.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -19 633.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | | 662.00 | | |
HC Reversals of provisions and transfers of expenses | 24 890.00 | | | 24 890.00 |
HD Total exceptional income (VII) | 24 890.00 | 662.00 | | 24 890.00 |
HE Exceptional expenses on management operations | | 177.00 | | |
HF Exceptional expenses on capital transactions | 24 890.00 | 374.00 | | 24 890.00 |
HG Exceptional depreciation and provisions | 20 205.00 | 33 309.00 | | 20 205.00 |
HH Total exceptional expenses (VIII) | 45 095.00 | 33 859.00 | | 45 095.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -20 205.00 | -33 197.00 | | -20 205.00 |
HL TOTAL REVENUE (I + III + V + VII) | 33 800.00 | 9 716.00 | | 33 800.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 73 637.00 | 48 313.00 | | 73 637.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -39 837.00 | -38 597.00 | | -39 837.00 |
