| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BX Customers and related accounts | 18.00 | 15.00 | 3.00 | 18.00 |
BZ Other receivables | 1 368 666.00 | | 1 368 666.00 | 1 368 666.00 |
CF Cash and cash equivalents | 487.00 | | 487.00 | 487.00 |
CJ TOTAL (II) | 1 369 171.00 | 15.00 | 1 369 156.00 | 1 369 171.00 |
CO Grand total (0 to V) | 1 369 171.00 | 15.00 | 1 369 156.00 | 1 369 171.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 2 258 000.00 | 2 258 000.00 | | 2 258 000.00 |
DH Retained earnings | -859 572.00 | -1 331 651.00 | | -859 572.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -38 900.00 | 472 079.00 | | -38 900.00 |
DL TOTAL (I) | 1 359 528.00 | 1 398 428.00 | | 1 359 528.00 |
DV Miscellaneous Loans and Financial Debts (4) | | 565 226.00 | | |
DX Trade payables and related accounts | 9 627.00 | 19 516.00 | | 9 627.00 |
DY Tax and social security liabilities | 2.00 | 2.00 | | 2.00 |
EC TOTAL (IV) | 9 629.00 | 584 745.00 | | 9 629.00 |
EE Grand total (I to V) | 1 369 156.00 | 1 983 173.00 | | 1 369 156.00 |
EG Accrued income and payables due within one year | 9 629.00 | 42 198.00 | | 9 629.00 |
| |
| 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 | | | | |
FQ Other income | | | | |
FR Total operating income (I) | | | | |
FW Other purchases and external expenses | | | 45 191.00 | |
FX Taxes, duties, and similar payments | | | 3 039.00 | |
GA Operating Expenses - Depreciation and Amortization | | | | |
GF Total Operating Expenses (II) | | | 48 230.00 | |
GG - OPERATING RESULT (I - II) | | | -48 230.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 2 006.00 | |
GP Total financial income (V) | | | 2 006.00 | |
GR Interest and similar expenses | | | 1 416.00 | |
GU Total financial expenses (VI) | | | 1 416.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 591.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -47 639.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 8 738.00 | 5 650 000.00 | | 8 738.00 |
HD Total exceptional income (VII) | 8 738.00 | 5 650 000.00 | | 8 738.00 |
HF Exceptional expenses on capital transactions | | 4 504 390.00 | | |
HH Total exceptional expenses (VIII) | | 4 504 390.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | 8 738.00 | 1 145 610.00 | | 8 738.00 |
HL TOTAL REVENUE (I + III + V + VII) | 10 745.00 | 5 642 847.00 | | 10 745.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 49 645.00 | 5 170 767.00 | | 49 645.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -38 900.00 | 472 079.00 | | -38 900.00 |
| |
| 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 | 9 627.00 | 9 627.00 | | 9 627.00 |
8D Social Security and Other Social Organizations | 2.00 | 2.00 | | 2.00 |
UX Other trade receivables | 18.00 | 18.00 | | 18.00 |
VK Loans repaid during the year | 542 547.00 | | | 542 547.00 |
VS Prepaid expenses | 1 368 666.00 | 1 368 666.00 | | 1 368 666.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 1 368 684.00 | 1 368 684.00 | | 1 368 684.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 9 629.00 | 9 629.00 | | 9 629.00 |
