| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
CF Cash and cash equivalents | 11 492.00 | | 11 492.00 | 11 492.00 |
CJ TOTAL (II) | 11 492.00 | | 11 492.00 | 11 492.00 |
CO Grand total (0 to V) | 11 492.00 | | 11 492.00 | 11 492.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 000.00 | 1 000.00 | | 1 000.00 |
DH Retained earnings | 10 924.00 | -2 300 411.00 | | 10 924.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -432.00 | 2 311 336.00 | | -432.00 |
DL TOTAL (I) | 11 492.00 | 11 924.00 | | 11 492.00 |
DY Tax and social security liabilities | | 9 642.00 | | |
EC TOTAL (IV) | | 9 642.00 | | |
EE Grand total (I to V) | 11 492.00 | 21 566.00 | | 11 492.00 |
| |
| 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 | | | | |
FR Total operating income (I) | | | | |
FW Other purchases and external expenses | | | | |
FX Taxes, duties, and similar payments | | | 432.00 | |
GA Operating Expenses - Depreciation and Amortization | | | | |
GF Total Operating Expenses (II) | | | 432.00 | |
GG - OPERATING RESULT (I - II) | | | -432.00 | |
GL Other interest and similar income | | | | |
GP Total financial income (V) | | | | |
GR Interest and similar expenses | | | | |
GU Total financial expenses (VI) | | | | |
GV - FINANCIAL INCOME (V - VI) | | | | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -432.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HB Exceptional income from capital transactions | | 8 179 340.00 | | |
HD Total exceptional income (VII) | | 8 179 340.00 | | |
HF Exceptional expenses on capital transactions | | 5 811 774.00 | | |
HH Total exceptional expenses (VIII) | | 5 811 774.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | | 2 367 566.00 | | |
HL TOTAL REVENUE (I + III + V + VII) | | 9 769 419.00 | | |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 432.00 | 7 458 083.00 | | 432.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -432.00 | 2 311 336.00 | | -432.00 |