| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 106 500.00 | | 106 500.00 | 106 500.00 |
BV Advances and down payments on orders | | | | |
BZ Other receivables | 1 757.00 | | 1 757.00 | 1 757.00 |
CF Cash and cash equivalents | 1 380.00 | | 1 380.00 | 1 380.00 |
CJ TOTAL (II) | 3 137.00 | | 3 137.00 | 3 137.00 |
CO Grand total (0 to V) | 109 637.00 | | 109 637.00 | 109 637.00 |
CU Other investments | 106 500.00 | | 106 500.00 | 106 500.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 7 625.00 | 7 625.00 | | 7 625.00 |
DH Retained earnings | -1 750 047.00 | -1 733 208.00 | | -1 750 047.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -17 224.00 | -16 839.00 | | -17 224.00 |
DL TOTAL (I) | -1 759 646.00 | -1 742 422.00 | | -1 759 646.00 |
DU Loans and Debts from Credit Institutions (3) | | 887.00 | | |
DV Miscellaneous Loans and Financial Debts (4) | 1 866 643.00 | 1 847 529.00 | | 1 866 643.00 |
DX Trade payables and related accounts | 2 640.00 | 2 287.00 | | 2 640.00 |
EC TOTAL (IV) | 1 869 283.00 | 1 850 703.00 | | 1 869 283.00 |
EE Grand total (I to V) | 109 637.00 | 108 281.00 | | 109 637.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 5 881.00 | |
FX Taxes, duties, and similar payments | | | 76.00 | |
GE Other Expenses | | | 153.00 | |
GF Total Operating Expenses (II) | | | 6 110.00 | |
GG - OPERATING RESULT (I - II) | | | -6 110.00 | |
GR Interest and similar expenses | | | 11 114.00 | |
GU Total financial expenses (VI) | | | 11 114.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -11 114.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -17 224.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 17 224.00 | 16 840.00 | | 17 224.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -17 224.00 | -16 839.00 | | -17 224.00 |
| |
| 5 - Fixed assets increase - decrease | Gross value at beginning of year - Item by item | Revaluation - Disposals | Acquisition - Gross value at year-end | |
0G ACQUISITIONS Total General Total | 106 500.00 | | | 106 500.00 |
I3 DECREASES Total Financial Fixed Assets | | | 106 500.00 | |
I4 DECREASES Grand Total | | | 106 500.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 106 500.00 | | | 106 500.00 |
| |
| 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 | 2 640.00 | 2 640.00 | | 2 640.00 |
VB VAT | 1 757.00 | 1 757.00 | | 1 757.00 |
VI Group and Associates | 1 866 643.00 | 1 866 643.00 | | 1 866 643.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 1 757.00 | 1 757.00 | | 1 757.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 1 869 283.00 | 1 869 283.00 | | 1 869 283.00 |
