| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 990 000.00 | 990 000.00 | | 990 000.00 |
BX Customers and related accounts | | | | |
BZ Other receivables | 1 018.00 | | 1 018.00 | 1 018.00 |
CF Cash and cash equivalents | 2 766.00 | | 2 766.00 | 2 766.00 |
CJ TOTAL (II) | 3 784.00 | | 3 784.00 | 3 784.00 |
CO Grand total (0 to V) | 993 784.00 | 990 000.00 | 3 784.00 | 993 784.00 |
CU Other investments | 990 000.00 | 990 000.00 | | 990 000.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 990 000.00 | 990 000.00 | | 990 000.00 |
DD Legal reserve (1) | 42.00 | 42.00 | | 42.00 |
DH Retained earnings | -5 348.00 | 805.00 | | -5 348.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -992 498.00 | -6 154.00 | | -992 498.00 |
DL TOTAL (I) | -7 804.00 | 984 693.00 | | -7 804.00 |
DV Miscellaneous Loans and Financial Debts (4) | 7 000.00 | 4 000.00 | | 7 000.00 |
DX Trade payables and related accounts | 4 589.00 | 4 467.00 | | 4 589.00 |
DY Tax and social security liabilities | | 304.00 | | |
EC TOTAL (IV) | 11 589.00 | 8 771.00 | | 11 589.00 |
EE Grand total (I to V) | 3 784.00 | 993 464.00 | | 3 784.00 |
EG Accrued income and payables due within one year | 11 589.00 | 4 771.00 | | 11 589.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 2 700.00 | | 2 700.00 | 2 700.00 |
FJ Net sales | 2 700.00 | | 2 700.00 | 2 700.00 |
FR Total operating income (I) | | | 2 700.00 | |
FW Other purchases and external expenses | | | 5 302.00 | |
FX Taxes, duties, and similar payments | | | -104.00 | |
GF Total Operating Expenses (II) | | | 5 198.00 | |
GG - OPERATING RESULT (I - II) | | | -2 498.00 | |
GQ Financial allocations to depreciation and provisions | | | 990 000.00 | |
GU Total financial expenses (VI) | | | 990 000.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -990 000.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -992 498.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 2 700.00 | 2 000.00 | | 2 700.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 995 198.00 | 8 154.00 | | 995 198.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -992 498.00 | -6 154.00 | | -992 498.00 |
| |
| 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 | 4 589.00 | 4 589.00 | | 4 589.00 |
VB VAT | 1 019.00 | 1 019.00 | | 1 019.00 |
VI Group and Associates | 7 000.00 | 7 000.00 | | 7 000.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 1 019.00 | 1 019.00 | | 1 019.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 11 589.00 | 11 589.00 | | 11 589.00 |
