| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BD Other fixed assets | 175.00 | | 175.00 | 175.00 |
BJ TOTAL (I) | 175.00 | | 175.00 | 175.00 |
BZ Other receivables | 7 000.00 | | 7 000.00 | 7 000.00 |
CF Cash and cash equivalents | 118 123.00 | | 118 123.00 | 118 123.00 |
CJ TOTAL (II) | 125 123.00 | | 125 123.00 | 125 123.00 |
CO Grand total (0 to V) | 125 299.00 | | 125 299.00 | 125 299.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 388 745.00 | 388 745.00 | | 388 745.00 |
DH Retained earnings | -311 187.00 | -415 598.00 | | -311 187.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -7 974.00 | 104 411.00 | | -7 974.00 |
DL TOTAL (I) | 69 584.00 | 77 558.00 | | 69 584.00 |
DU Loans and Debts from Credit Institutions (3) | 95.00 | 40.00 | | 95.00 |
DV Miscellaneous Loans and Financial Debts (4) | 2 055.00 | 3 161.00 | | 2 055.00 |
DX Trade payables and related accounts | 34 400.00 | 32 747.00 | | 34 400.00 |
DY Tax and social security liabilities | 16 664.00 | 16 664.00 | | 16 664.00 |
EA Other liabilities | 2 500.00 | 2 500.00 | | 2 500.00 |
EC TOTAL (IV) | 55 714.00 | 55 111.00 | | 55 714.00 |
EE Grand total (I to V) | 125 299.00 | 132 669.00 | | 125 299.00 |
| |
| 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) | | | | |
FW Other purchases and external expenses | | | 7 930.00 | |
FX Taxes, duties, and similar payments | | | | |
FZ Social Security Contributions | | | | |
GE Other Expenses | | | 44.00 | |
GF Total Operating Expenses (II) | | | 7 974.00 | |
GG - OPERATING RESULT (I - II) | | | -7 974.00 | |
GP Total financial income (V) | | | | |
GV - FINANCIAL INCOME (V - VI) | | | | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -7 974.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HD Total exceptional income (VII) | | 400 132.00 | | |
HH Total exceptional expenses (VIII) | | 381 123.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | | 19 010.00 | | |
HL TOTAL REVENUE (I + III + V + VII) | | 527 525.00 | | |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 7 974.00 | 423 114.00 | | 7 974.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -7 974.00 | 104 411.00 | | -7 974.00 |
| |
| 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 | 34 400.00 | 34 400.00 | | 34 400.00 |
8D Social Security and Other Social Organizations | 16 664.00 | 16 664.00 | | 16 664.00 |
8K Other liabilities (including liabilities related to repo transactions) | 4 555.00 | 4 555.00 | | 4 555.00 |
UX Other trade receivables | 7 000.00 | 7 000.00 | | 7 000.00 |
VG Loans with a maturity of up to one year at origin | 95.00 | 95.00 | | 95.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 7 000.00 | 7 000.00 | | 7 000.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 55 714.00 | 55 714.00 | | 55 714.00 |
