| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AR Technical installations, industrial equipment and tools | 2 100.00 | 2 100.00 | | 2 100.00 |
AT Other tangible assets | 866.00 | 866.00 | | 866.00 |
BD Other fixed assets | | | | |
BJ TOTAL (I) | 2 966.00 | 2 966.00 | | 2 966.00 |
BZ Other receivables | 100 821.00 | | 100 821.00 | 100 821.00 |
CF Cash and cash equivalents | 3 273.00 | | 3 273.00 | 3 273.00 |
CJ TOTAL (II) | 104 094.00 | | 104 094.00 | 104 094.00 |
CO Grand total (0 to V) | 107 061.00 | 2 966.00 | 104 094.00 | 107 061.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 81 796.00 | 81 796.00 | | 81 796.00 |
DH Retained earnings | -999 887.00 | -949 107.00 | | -999 887.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -15 761.00 | -50 780.00 | | -15 761.00 |
DL TOTAL (I) | -933 852.00 | -918 091.00 | | -933 852.00 |
DV Miscellaneous Loans and Financial Debts (4) | 881 584.00 | 904 357.00 | | 881 584.00 |
DX Trade payables and related accounts | 134 721.00 | 130 844.00 | | 134 721.00 |
DY Tax and social security liabilities | 1 606.00 | 3 029.00 | | 1 606.00 |
EA Other liabilities | 20 035.00 | 20 035.00 | | 20 035.00 |
EC TOTAL (IV) | 1 037 947.00 | 1 058 266.00 | | 1 037 947.00 |
EE Grand total (I to V) | 104 094.00 | 140 175.00 | | 104 094.00 |
EG Accrued income and payables due within one year | 1 037 947.00 | 1 058 266.00 | | 1 037 947.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FQ Other income | | | | |
FR Total operating income (I) | | | | |
FS Purchases of goods (including customs duties) | | | | |
FW Other purchases and external expenses | | | 7 764.00 | |
FX Taxes, duties, and similar payments | | | -880.00 | |
GA Operating Expenses - Depreciation and Amortization | | | | |
GE Other Expenses | | | | |
GF Total Operating Expenses (II) | | | 6 884.00 | |
GG - OPERATING RESULT (I - II) | | | -6 884.00 | |
GK Income from other securities and fixed asset receivables | | | 12.00 | |
GP Total financial income (V) | | | 12.00 | |
GR Interest and similar expenses | | | 10 430.00 | |
GU Total financial expenses (VI) | | | 10 430.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -10 418.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -17 302.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 1 541.00 | | | 1 541.00 |
HB Exceptional income from capital transactions | | 3 001.00 | | |
HC Reversals of provisions and transfers of expenses | | 221 850.00 | | |
HD Total exceptional income (VII) | 1 541.00 | 224 851.00 | | 1 541.00 |
HF Exceptional expenses on capital transactions | | 4 038.00 | | |
HG Exceptional depreciation and provisions | | 221 850.00 | | |
HH Total exceptional expenses (VIII) | | 225 887.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | 1 541.00 | -1 037.00 | | 1 541.00 |
HL TOTAL REVENUE (I + III + V + VII) | 1 553.00 | 224 909.00 | | 1 553.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 17 314.00 | 275 690.00 | | 17 314.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -15 761.00 | -50 780.00 | | -15 761.00 |
