| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 883.00 | | 883.00 | 883.00 |
BZ Other receivables | 616.00 | | 616.00 | 616.00 |
CF Cash and cash equivalents | 27 064.00 | | 27 064.00 | 27 064.00 |
CJ TOTAL (II) | 27 681.00 | | 27 681.00 | 27 681.00 |
CO Grand total (0 to V) | 28 563.00 | | 28 563.00 | 28 563.00 |
CU Other investments | 883.00 | | 883.00 | 883.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 32 000.00 | 32 000.00 | | 32 000.00 |
DD Legal reserve (1) | 2 774.00 | 2 774.00 | | 2 774.00 |
DH Retained earnings | -107 019.00 | -106 492.00 | | -107 019.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -148.00 | -527.00 | | -148.00 |
DL TOTAL (I) | -72 394.00 | -72 245.00 | | -72 394.00 |
DU Loans and Debts from Credit Institutions (3) | 99 025.00 | 99 025.00 | | 99 025.00 |
DX Trade payables and related accounts | | 68.00 | | |
EA Other liabilities | 1 932.00 | 1 840.00 | | 1 932.00 |
EC TOTAL (IV) | 100 957.00 | 100 933.00 | | 100 957.00 |
EE Grand total (I to V) | 28 563.00 | 28 688.00 | | 28 563.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 124.00 | |
GF Total Operating Expenses (II) | | | 125.00 | |
GG - OPERATING RESULT (I - II) | | | -124.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 20.00 | |
GL Other interest and similar income | | | 50.00 | |
GP Total financial income (V) | | | 70.00 | |
GR Interest and similar expenses | | | 93.00 | |
GU Total financial expenses (VI) | | | 93.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -23.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -147.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HF Exceptional expenses on capital transactions | 1.00 | | | 1.00 |
HH Total exceptional expenses (VIII) | 1.00 | | | 1.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -1.00 | | | -1.00 |
HL TOTAL REVENUE (I + III + V + VII) | 71.00 | 32.00 | | 71.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 219.00 | 559.00 | | 219.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -148.00 | -527.00 | | -148.00 |
| |
| 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 | 99 025.00 | 99 025.00 | | 99 025.00 |
VB VAT | 579.00 | 579.00 | | 579.00 |
VC Group and associates | 37.00 | 37.00 | | 37.00 |
VI Group and Associates | 1 932.00 | 1 932.00 | | 1 932.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 616.00 | 616.00 | | 616.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 100 957.00 | 100 957.00 | | 100 957.00 |
