| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AN Land | | 1.00 | | |
BD Other fixed assets | 144 525.00 | | 144 525.00 | 144 525.00 |
BJ TOTAL (I) | 144 525.00 | | 144 525.00 | 144 525.00 |
CF Cash and cash equivalents | 342.00 | | 342.00 | 342.00 |
CJ TOTAL (II) | 342.00 | | 342.00 | 342.00 |
CO Grand total (0 to V) | 144 867.00 | | 144 867.00 | 144 867.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 173 000.00 | 173 000.00 | | 173 000.00 |
DB Share, merger, contribution premiums, etc. | 139 638.00 | 139 638.00 | | 139 638.00 |
DH Retained earnings | -426 260.00 | -423 694.00 | | -426 260.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -12 007.00 | -2 566.00 | | -12 007.00 |
DL TOTAL (I) | -125 629.00 | -113 622.00 | | -125 629.00 |
DV Miscellaneous Loans and Financial Debts (4) | 267 497.00 | 117 536.00 | | 267 497.00 |
DX Trade payables and related accounts | 3 000.00 | 1 536.00 | | 3 000.00 |
EC TOTAL (IV) | 270 497.00 | 119 072.00 | | 270 497.00 |
EE Grand total (I to V) | 144 867.00 | 5 450.00 | | 144 867.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 5 943.00 | |
FX Taxes, duties, and similar payments | | | 187.00 | |
FZ Social Security Contributions | | | 1 044.00 | |
GF Total Operating Expenses (II) | | | 1 231.00 | |
GG - OPERATING RESULT (I - II) | | | -7 174.00 | |
GP Total financial income (V) | | | 399 131.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 399 131.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 391 957.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HH Total exceptional expenses (VIII) | 403 964.00 | | | 403 964.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -403 964.00 | | | -403 964.00 |
HL TOTAL REVENUE (I + III + V + VII) | 399 131.00 | | | 399 131.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 411 138.00 | | | 411 138.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -12 007.00 | -2 566.00 | | -12 007.00 |
| |
| 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 | 3 000.00 | 3 000.00 | | 3 000.00 |
8K Other liabilities (including liabilities related to repo transactions) | 267 497.00 | 267 497.00 | | 267 497.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 270 497.00 | 270 497.00 | | 270 497.00 |
