| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 225.00 | | 225.00 | 225.00 |
BJ TOTAL (I) | 225.00 | | 225.00 | 225.00 |
BX Customers and related accounts | 14 193.00 | | 14 193.00 | 14 193.00 |
BZ Other receivables | 6 055.00 | | 6 055.00 | 6 055.00 |
CF Cash and cash equivalents | 15 209.00 | | 15 209.00 | 15 209.00 |
CJ TOTAL (II) | 35 457.00 | | 35 457.00 | 35 457.00 |
CO Grand total (0 to V) | 35 682.00 | | 35 682.00 | 35 682.00 |
| |
| 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 | -52 481.00 | -48 767.00 | | -52 481.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -3 126.00 | -3 714.00 | | -3 126.00 |
DL TOTAL (I) | -54 607.00 | -51 481.00 | | -54 607.00 |
DV Miscellaneous Loans and Financial Debts (4) | 77 672.00 | 76 768.00 | | 77 672.00 |
DX Trade payables and related accounts | 8 875.00 | 4 692.00 | | 8 875.00 |
DY Tax and social security liabilities | 2 365.00 | 1 603.00 | | 2 365.00 |
EA Other liabilities | 1 377.00 | | | 1 377.00 |
EC TOTAL (IV) | 90 289.00 | 83 063.00 | | 90 289.00 |
EE Grand total (I to V) | 35 682.00 | 31 582.00 | | 35 682.00 |
EG Accrued income and payables due within one year | | 83 063.00 | | |
EI Including equity loans | 77 672.00 | | | 77 672.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | | | 5 097.00 | |
FJ Net sales | | | 5 097.00 | |
FQ Other income | | | | |
FR Total operating income (I) | | | 5 097.00 | |
FW Other purchases and external expenses | | | 6 925.00 | |
FX Taxes, duties, and similar payments | | | 394.00 | |
GE Other Expenses | | | | |
GF Total Operating Expenses (II) | | | 7 319.00 | |
GG - OPERATING RESULT (I - II) | | | -2 223.00 | |
GL Other interest and similar income | | | | |
GP Total financial income (V) | | | | |
GR Interest and similar expenses | | | 904.00 | |
GU Total financial expenses (VI) | | | 904.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -904.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -3 126.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HB Exceptional income from capital transactions | | 9 000.00 | | |
HD Total exceptional income (VII) | | 9 000.00 | | |
HF Exceptional expenses on capital transactions | | 9 000.00 | | |
HH Total exceptional expenses (VIII) | | 9 000.00 | | |
HL TOTAL REVENUE (I + III + V + VII) | 5 097.00 | 23 814.00 | | 5 097.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 8 223.00 | 27 528.00 | | 8 223.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -3 126.00 | -3 714.00 | | -3 126.00 |
| |
| 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 | 225.00 | | | 225.00 |
I4 DECREASES Grand Total | | | 225.00 | |
IO DECREASES Total including other intangible assets | | | 225.00 | |
KD ACQUISITIONS Total including other intangible assets | 225.00 | | | 225.00 |
| |
| 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 | 8 875.00 | 8 875.00 | | 8 875.00 |
8K Other liabilities (including liabilities related to repo transactions) | 79 049.00 | 79 049.00 | | 79 049.00 |
UX Other trade receivables | 14 193.00 | 14 193.00 | | 14 193.00 |
VQ Other Taxes, Duties, and Similar Debts | 2 365.00 | 2 365.00 | | 2 365.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 6 055.00 | 6 055.00 | | 6 055.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 20 248.00 | 20 248.00 | | 20 248.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 90 289.00 | 90 289.00 | | 90 289.00 |
