| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BZ Other receivables | 5 258.00 | | 5 258.00 | 5 258.00 |
CF Cash and cash equivalents | 4 607.00 | | 4 607.00 | 4 607.00 |
CJ TOTAL (II) | 9 865.00 | | 9 865.00 | 9 865.00 |
CO Grand total (0 to V) | 9 865.00 | | 9 865.00 | 9 865.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 300 000.00 | 300 000.00 | | 300 000.00 |
DD Legal reserve (1) | 30 490.00 | 30 490.00 | | 30 490.00 |
DF Regulated reserves (1) | 4 898.00 | 4 898.00 | | 4 898.00 |
DH Retained earnings | -2 312 824.00 | -2 311 323.00 | | -2 312 824.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -14 591.00 | -1 501.00 | | -14 591.00 |
DL TOTAL (I) | -1 992 027.00 | -1 977 436.00 | | -1 992 027.00 |
DX Trade payables and related accounts | 3 526.00 | 7 200.00 | | 3 526.00 |
DY Tax and social security liabilities | 1 495.00 | | | 1 495.00 |
EA Other liabilities | 1 996 871.00 | 1 986 006.00 | | 1 996 871.00 |
EC TOTAL (IV) | 2 001 892.00 | 1 993 206.00 | | 2 001 892.00 |
EE Grand total (I to V) | 9 865.00 | 15 769.00 | | 9 865.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FP Reversals of depreciation and provisions, transfer of expenses | | | | |
FR Total operating income (I) | | | | |
FW Other purchases and external expenses | | | 2 963.00 | |
FX Taxes, duties, and similar payments | | | 1 052.00 | |
GF Total Operating Expenses (II) | | | 4 015.00 | |
GG - OPERATING RESULT (I - II) | | | -4 015.00 | |
GR Interest and similar expenses | | | 10 075.00 | |
GU Total financial expenses (VI) | | | 10 075.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -10 075.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -14 091.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 210.00 | 14 521.00 | | 210.00 |
HD Total exceptional income (VII) | 210.00 | 14 521.00 | | 210.00 |
HE Exceptional expenses on management operations | 710.00 | | | 710.00 |
HH Total exceptional expenses (VIII) | 710.00 | | | 710.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -501.00 | 14 521.00 | | -501.00 |
HL TOTAL REVENUE (I + III + V + VII) | 210.00 | 15 540.00 | | 210.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 14 801.00 | 17 041.00 | | 14 801.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -14 591.00 | -1 501.00 | | -14 591.00 |