| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 1 001.00 | | 1 001.00 | 1 001.00 |
BZ Other receivables | 78 856.00 | | 78 856.00 | 78 856.00 |
CF Cash and cash equivalents | 6 228.00 | | 6 228.00 | 6 228.00 |
CJ TOTAL (II) | 85 083.00 | | 85 083.00 | 85 083.00 |
CO Grand total (0 to V) | 86 084.00 | | 86 084.00 | 86 084.00 |
CU Other investments | 1 001.00 | | 1 001.00 | 1 001.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 95 143.00 | 95 143.00 | | 95 143.00 |
DB Share, merger, contribution premiums, etc. | 9.00 | 9.00 | | 9.00 |
DH Retained earnings | -291 059.00 | -952 470.00 | | -291 059.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -11 061.00 | 661 411.00 | | -11 061.00 |
DL TOTAL (I) | -206 968.00 | -195 907.00 | | -206 968.00 |
DV Miscellaneous Loans and Financial Debts (4) | 272 440.00 | 272 440.00 | | 272 440.00 |
DX Trade payables and related accounts | 20 610.00 | 12 690.00 | | 20 610.00 |
EA Other liabilities | 2.00 | 2.00 | | 2.00 |
EC TOTAL (IV) | 293 052.00 | 285 132.00 | | 293 052.00 |
EE Grand total (I to V) | 86 084.00 | 89 225.00 | | 86 084.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 9 965.00 | |
GF Total Operating Expenses (II) | | | 9 965.00 | |
GG - OPERATING RESULT (I - II) | | | -9 965.00 | |
GJ Financial income from other securities and fixed asset receivables | | | | |
GP Total financial income (V) | | | | |
GR Interest and similar expenses | | | 1 096.00 | |
GU Total financial expenses (VI) | | | 1 096.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -1 096.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -11 061.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | | 671 131.00 | | |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 11 061.00 | 9 721.00 | | 11 061.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -11 061.00 | 661 411.00 | | -11 061.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 1 001.00 | | | 1 001.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 1 001.00 | | | 1 001.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8A Miscellaneous Loans and Financial Debts | 272 440.00 | | 272 440.00 | 272 440.00 |
8B Suppliers and Related Accounts | 20 610.00 | 20 610.00 | | 20 610.00 |
8K Other liabilities (including liabilities related to repo transactions) | 2.00 | 2.00 | | 2.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 78 856.00 | 78 856.00 | | 78 856.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 78 856.00 | 78 856.00 | | 78 856.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 293 052.00 | 20 612.00 | 272 440.00 | 293 052.00 |
