| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BH Other financial assets | 250.00 | | 250.00 | 250.00 |
BJ TOTAL (I) | 254.00 | 4.00 | 250.00 | 254.00 |
CF Cash and cash equivalents | 64.00 | | 64.00 | 64.00 |
CJ TOTAL (II) | 64.00 | | 64.00 | 64.00 |
CO Grand total (0 to V) | 318.00 | 4.00 | 314.00 | 318.00 |
CU Other investments | 4.00 | 4.00 | | 4.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 100.00 | 100.00 | | 100.00 |
DH Retained earnings | -194 724.00 | -182 231.00 | | -194 724.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -4 912.00 | -12 494.00 | | -4 912.00 |
DL TOTAL (I) | -199 536.00 | -194 624.00 | | -199 536.00 |
DP Provisions for Risks | 39 200.00 | 45 700.00 | | 39 200.00 |
DR TOTAL (IV) | 39 200.00 | 45 700.00 | | 39 200.00 |
DU Loans and Debts from Credit Institutions (3) | 33.00 | 33.00 | | 33.00 |
DV Miscellaneous Loans and Financial Debts (4) | 158 241.00 | 145 881.00 | | 158 241.00 |
DX Trade payables and related accounts | 2 376.00 | 3 357.00 | | 2 376.00 |
EC TOTAL (IV) | 160 650.00 | 149 270.00 | | 160 650.00 |
EE Grand total (I to V) | 314.00 | 346.00 | | 314.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FQ Other income | | | 45.00 | |
FR Total operating income (I) | | | 45.00 | |
FW Other purchases and external expenses | | | 9 308.00 | |
FX Taxes, duties, and similar payments | | | | |
GF Total Operating Expenses (II) | | | 9 308.00 | |
GG - OPERATING RESULT (I - II) | | | -9 263.00 | |
GM Reversals of provisions and transfers of expenses | | | | |
GP Total financial income (V) | | | | |
GR Interest and similar expenses | | | 2 149.00 | |
GU Total financial expenses (VI) | | | 2 149.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -2 149.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -11 412.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HB Exceptional income from capital transactions | | 1.00 | | |
HC Reversals of provisions and transfers of expenses | 6 500.00 | 3 500.00 | | 6 500.00 |
HD Total exceptional income (VII) | 6 500.00 | 3 501.00 | | 6 500.00 |
HF Exceptional expenses on capital transactions | | 1.00 | | |
HG Exceptional depreciation and provisions | | 4 500.00 | | |
HH Total exceptional expenses (VIII) | | 4 501.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | 6 500.00 | -1 000.00 | | 6 500.00 |
HL TOTAL REVENUE (I + III + V + VII) | 6 545.00 | 3 502.00 | | 6 545.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 11 457.00 | 15 996.00 | | 11 457.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -4 912.00 | -12 494.00 | | -4 912.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
5V Other provisions for risks and expenses | | | | |
5Z Total provisions for risks and expenses | 45 700.00 | | 6 500.00 | 45 700.00 |
7C Grand total | 45 700.00 | | 6 500.00 | 45 700.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8A Miscellaneous Loans and Financial Debts | 158 241.00 | | 158 241.00 | 158 241.00 |
8B Suppliers and Related Accounts | 2 376.00 | 2 376.00 | | 2 376.00 |
VH Loans with a maturity of more than one year at origin | 33.00 | 33.00 | | 33.00 |
VS Prepaid expenses | 250.00 | | | 250.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 250.00 | | 250.00 | 250.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 160 650.00 | 2 409.00 | 158 241.00 | 160 650.00 |
