| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BZ Other receivables | 102.00 | | 102.00 | 102.00 |
CF Cash and cash equivalents | 46 286.00 | | 46 286.00 | 46 286.00 |
CJ TOTAL (II) | 46 388.00 | | 46 388.00 | 46 388.00 |
CO Grand total (0 to V) | 46 388.00 | | 46 388.00 | 46 388.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 40 000.00 | 40 000.00 | | 40 000.00 |
DD Legal reserve (1) | 4 000.00 | 4 000.00 | | 4 000.00 |
DG Other reserves | 36 092.00 | 36 092.00 | | 36 092.00 |
DH Retained earnings | -738 859.00 | -722 769.00 | | -738 859.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -5 463.00 | -16 090.00 | | -5 463.00 |
DL TOTAL (I) | -664 230.00 | -658 767.00 | | -664 230.00 |
DV Miscellaneous Loans and Financial Debts (4) | 9 885.00 | 11 063.00 | | 9 885.00 |
DX Trade payables and related accounts | 6 046.00 | 15 939.00 | | 6 046.00 |
DY Tax and social security liabilities | 2 582.00 | 2 630.00 | | 2 582.00 |
EA Other liabilities | 692 105.00 | 681 791.00 | | 692 105.00 |
EC TOTAL (IV) | 710 618.00 | 711 423.00 | | 710 618.00 |
EE Grand total (I to V) | 46 388.00 | 52 657.00 | | 46 388.00 |
EG Accrued income and payables due within one year | 710 618.00 | | | 710 618.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 7 604.00 | |
GF Total Operating Expenses (II) | | | 7 604.00 | |
GG - OPERATING RESULT (I - II) | | | -7 604.00 | |
GL Other interest and similar income | | | | |
GP Total financial income (V) | | | | |
GR Interest and similar expenses | | | 9 136.00 | |
GU Total financial expenses (VI) | | | 9 136.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -9 136.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -16 740.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 11 347.00 | 2 962.00 | | 11 347.00 |
HD Total exceptional income (VII) | 11 347.00 | 2 962.00 | | 11 347.00 |
HE Exceptional expenses on management operations | 70.00 | 1 076.00 | | 70.00 |
HH Total exceptional expenses (VIII) | 70.00 | 1 076.00 | | 70.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 11 277.00 | 1 886.00 | | 11 277.00 |
HL TOTAL REVENUE (I + III + V + VII) | 11 347.00 | 2 993.00 | | 11 347.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 16 810.00 | 19 083.00 | | 16 810.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -5 463.00 | -16 090.00 | | -5 463.00 |
| |
| 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 | 9 885.00 | 9 885.00 | | 9 885.00 |
8B Suppliers and Related Accounts | 6 046.00 | 6 046.00 | | 6 046.00 |
8D Social Security and Other Social Organizations | 2 582.00 | 2 582.00 | | 2 582.00 |
8K Other liabilities (including liabilities related to repo transactions) | 692 105.00 | 692 105.00 | | 692 105.00 |
VS Prepaid expenses | 102.00 | 102.00 | | 102.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 102.00 | 102.00 | | 102.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 710 618.00 | 710 618.00 | | 710 618.00 |
