| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 357.00 | 357.00 | | 357.00 |
BJ TOTAL (I) | 357.00 | 357.00 | | 357.00 |
BX Customers and related accounts | | | | |
BZ Other receivables | 5 173.00 | | 5 173.00 | 5 173.00 |
CF Cash and cash equivalents | 4 230.00 | | 4 230.00 | 4 230.00 |
CJ TOTAL (II) | 9 404.00 | | 9 404.00 | 9 404.00 |
CO Grand total (0 to V) | 9 761.00 | 357.00 | 9 404.00 | 9 761.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 7 500.00 | 7 500.00 | | 7 500.00 |
DH Retained earnings | -161 322.00 | -163 522.00 | | -161 322.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -7 596.00 | 2 200.00 | | -7 596.00 |
DL TOTAL (I) | -161 418.00 | -153 822.00 | | -161 418.00 |
DU Loans and Debts from Credit Institutions (3) | | 4.00 | | |
DV Miscellaneous Loans and Financial Debts (4) | 128 276.00 | 128 276.00 | | 128 276.00 |
DX Trade payables and related accounts | 11 922.00 | 12 644.00 | | 11 922.00 |
DY Tax and social security liabilities | 5 899.00 | 5 765.00 | | 5 899.00 |
EA Other liabilities | 24 723.00 | 31 223.00 | | 24 723.00 |
EC TOTAL (IV) | 170 823.00 | 177 914.00 | | 170 823.00 |
EE Grand total (I to V) | 9 404.00 | 24 092.00 | | 9 404.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | | | 700.00 | |
FJ Net sales | | | 700.00 | |
FR Total operating income (I) | | | 700.00 | |
FW Other purchases and external expenses | | | 8 100.00 | |
FX Taxes, duties, and similar payments | | | 164.00 | |
GE Other Expenses | | | | |
GF Total Operating Expenses (II) | | | 8 264.00 | |
GG - OPERATING RESULT (I - II) | | | -7 564.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -7 564.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | | 2 062.00 | | |
HD Total exceptional income (VII) | | 2 062.00 | | |
HE Exceptional expenses on management operations | 31.00 | 8.00 | | 31.00 |
HH Total exceptional expenses (VIII) | 31.00 | 8.00 | | 31.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -31.00 | 2 054.00 | | -31.00 |
HL TOTAL REVENUE (I + III + V + VII) | 700.00 | 20 040.00 | | 700.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 8 296.00 | 17 840.00 | | 8 296.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -7 596.00 | 2 200.00 | | -7 596.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 357.00 | | | 357.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 357.00 | | | 357.00 |
| |
| 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 | 11 923.00 | 11 923.00 | | 11 923.00 |
8K Other liabilities (including liabilities related to repo transactions) | 153 001.00 | | | 153 001.00 |
VQ Other Taxes, Duties, and Similar Debts | 5 900.00 | 5 900.00 | | 5 900.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 5 174.00 | 5 174.00 | | 5 174.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 5 174.00 | 5 174.00 | | 5 174.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 170 823.00 | 17 823.00 | | 170 823.00 |
