| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BZ Other receivables | 1 299.00 | | 1 299.00 | 1 299.00 |
CF Cash and cash equivalents | 4 380.00 | | 4 380.00 | 4 380.00 |
CJ TOTAL (II) | 5 679.00 | | 5 679.00 | 5 679.00 |
CO Grand total (0 to V) | 5 679.00 | | 5 679.00 | 5 679.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 10 000.00 | 10 000.00 | | 10 000.00 |
DH Retained earnings | -846 844.00 | -31 062.00 | | -846 844.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -12 740.00 | -815 781.00 | | -12 740.00 |
DL TOTAL (I) | -849 584.00 | -836 844.00 | | -849 584.00 |
DV Miscellaneous Loans and Financial Debts (4) | 853 139.00 | 828 176.00 | | 853 139.00 |
DX Trade payables and related accounts | 2 124.00 | 21 455.00 | | 2 124.00 |
EC TOTAL (IV) | 855 263.00 | 849 630.00 | | 855 263.00 |
EE Grand total (I to V) | 5 679.00 | 12 786.00 | | 5 679.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FQ Other income | | | 2.00 | |
FW Other purchases and external expenses | | | 3 776.00 | |
GE Other Expenses | | | 3.00 | |
GF Total Operating Expenses (II) | | | 3 779.00 | |
GG - OPERATING RESULT (I - II) | | | -3 777.00 | |
GM Reversals of provisions and transfers of expenses | | | 800 000.00 | |
GN Positive exchange differences | | | | |
GO Net income from sales of marketable securities | | | 1.00 | |
GP Total financial income (V) | | | 800 000.00 | |
GQ Financial allocations to depreciation and provisions | | | 800 000.00 | |
GR Interest and similar expenses | | | 808 963.00 | |
GU Total financial expenses (VI) | | | 808 963.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -8 963.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -12 740.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 800 002.00 | | | 800 002.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 812 742.00 | 815 781.00 | | 812 742.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -12 740.00 | -815 781.00 | | -12 740.00 |
| |
| 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 | 2 124.00 | 2 124.00 | | 2 124.00 |
UX Other trade receivables | 1 299.00 | 1 299.00 | | 1 299.00 |
VI Group and Associates | 853 139.00 | 853 139.00 | | 853 139.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 1 299.00 | 1 299.00 | | 1 299.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 855 263.00 | 855 263.00 | | 855 263.00 |
