| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BH Other financial assets | 180.00 | | 180.00 | 180.00 |
BJ TOTAL (I) | 180.00 | | 180.00 | 180.00 |
BZ Other receivables | 225 674.00 | | 225 674.00 | 225 674.00 |
CF Cash and cash equivalents | 7 414.00 | | 7 414.00 | 7 414.00 |
CJ TOTAL (II) | 233 088.00 | | 233 088.00 | 233 088.00 |
CO Grand total (0 to V) | 233 268.00 | | 233 268.00 | 233 268.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1.00 | 1.00 | | 1.00 |
DD Legal reserve (1) | 1.00 | 1.00 | | 1.00 |
DG Other reserves | 76 187.00 | 114 249.00 | | 76 187.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -55 416.00 | -38 061.00 | | -55 416.00 |
DL TOTAL (I) | 20 774.00 | 76 189.00 | | 20 774.00 |
DV Miscellaneous Loans and Financial Debts (4) | 207 000.00 | 170 000.00 | | 207 000.00 |
DX Trade payables and related accounts | 5 494.00 | 16 454.00 | | 5 494.00 |
EC TOTAL (IV) | 212 494.00 | 186 454.00 | | 212 494.00 |
EE Grand total (I to V) | 233 268.00 | 262 643.00 | | 233 268.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 55 363.00 | |
GF Total Operating Expenses (II) | | | 55 363.00 | |
GG - OPERATING RESULT (I - II) | | | -55 363.00 | |
GN Positive exchange differences | | | 8.00 | |
GP Total financial income (V) | | | 8.00 | |
GS Negative differences of foreign exchange | | | 61.00 | |
GU Total financial expenses (VI) | | | 61.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -53.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -55 416.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 8.00 | | | 8.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 55 424.00 | 38 061.00 | | 55 424.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -55 416.00 | -38 061.00 | | -55 416.00 |
| |
| 5 - Fixed assets increase - decrease | Gross value at beginning of year - Item by item | Revaluation - Disposals | Acquisition - Gross value at year-end | |
0G ACQUISITIONS Total General Total | 180.00 | | | 180.00 |
I3 DECREASES Total Financial Fixed Assets | | | 180.00 | |
I4 DECREASES Grand Total | | | 180.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 180.00 | | | 180.00 |
| |
| 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 | 5 494.00 | 5 494.00 | | 5 494.00 |
UT Other financial assets | 180.00 | | 180.00 | 180.00 |
VC Group and associates | 225 674.00 | 225 674.00 | | 225 674.00 |
VI Group and Associates | 207 000.00 | 207 000.00 | | 207 000.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 225 854.00 | 225 674.00 | 180.00 | 225 854.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 212 494.00 | 212 494.00 | | 212 494.00 |
