| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BZ Other receivables | 128 287.00 | | 128 287.00 | 128 287.00 |
CF Cash and cash equivalents | | | | |
CJ TOTAL (II) | 128 287.00 | | 128 287.00 | 128 287.00 |
CO Grand total (0 to V) | 128 287.00 | | 128 287.00 | 128 287.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 158 000.00 | 158 000.00 | | 158 000.00 |
DH Retained earnings | -31 701.00 | -29 667.00 | | -31 701.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -71 375.00 | -2 034.00 | | -71 375.00 |
DL TOTAL (I) | 54 925.00 | 126 299.00 | | 54 925.00 |
DQ Provisions for Expenses | 70 000.00 | | | 70 000.00 |
DR TOTAL (IV) | 70 000.00 | | | 70 000.00 |
DU Loans and Debts from Credit Institutions (3) | 277.00 | | | 277.00 |
DX Trade payables and related accounts | 2 467.00 | 1 000.00 | | 2 467.00 |
EA Other liabilities | 618.00 | 614.00 | | 618.00 |
EC TOTAL (IV) | 3 362.00 | 1 614.00 | | 3 362.00 |
EE Grand total (I to V) | 128 287.00 | 127 913.00 | | 128 287.00 |
| |
| 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 | | | | |
FQ Other income | | | | |
FR Total operating income (I) | | | | |
FW Other purchases and external expenses | | | 1 921.00 | |
FX Taxes, duties, and similar payments | | | 85.00 | |
GE Other Expenses | | | | |
GF Total Operating Expenses (II) | | | 2 007.00 | |
GG - OPERATING RESULT (I - II) | | | -2 007.00 | |
GL Other interest and similar income | | | 634.00 | |
GP Total financial income (V) | | | 634.00 | |
GR Interest and similar expenses | | | 2.00 | |
GU Total financial expenses (VI) | | | 2.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 632.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -1 375.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | | 159.00 | | |
HG Exceptional depreciation and provisions | 70 000.00 | | | 70 000.00 |
HH Total exceptional expenses (VIII) | 70 000.00 | 159.00 | | 70 000.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -70 000.00 | -159.00 | | -70 000.00 |
HL TOTAL REVENUE (I + III + V + VII) | 634.00 | 7 395.00 | | 634.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 72 009.00 | 9 428.00 | | 72 009.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -71 375.00 | -2 034.00 | | -71 375.00 |
| |
| 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 | 2 467.00 | 2 467.00 | | 2 467.00 |
VB VAT | 251.00 | 251.00 | | 251.00 |
VC Group and associates | 128 035.00 | 128 035.00 | | 128 035.00 |
VH Loans with a maturity of more than one year at origin | 277.00 | 277.00 | | 277.00 |
VI Group and Associates | 618.00 | 618.00 | | 618.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 128 287.00 | 128 287.00 | | 128 287.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 3 362.00 | 3 362.00 | | 3 362.00 |
