| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BZ Other receivables | 5 765 007.00 | | 5 765 007.00 | 5 765 007.00 |
CF Cash and cash equivalents | 553.00 | | 553.00 | 553.00 |
CJ TOTAL (II) | 5 765 560.00 | | 5 765 560.00 | 5 765 560.00 |
CO Grand total (0 to V) | 5 765 560.00 | | 5 765 560.00 | 5 765 560.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 094 884.00 | 1 094 884.00 | | 1 094 884.00 |
DB Share, merger, contribution premiums, etc. | 4 379 536.00 | 4 379 536.00 | | 4 379 536.00 |
DH Retained earnings | 303 809.00 | 333 394.00 | | 303 809.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -24 934.00 | -29 585.00 | | -24 934.00 |
DL TOTAL (I) | 5 753 296.00 | 5 778 229.00 | | 5 753 296.00 |
DV Miscellaneous Loans and Financial Debts (4) | 138.00 | 7 333.00 | | 138.00 |
DX Trade payables and related accounts | 9 614.00 | 7 869.00 | | 9 614.00 |
DY Tax and social security liabilities | 2 512.00 | 8 602.00 | | 2 512.00 |
EC TOTAL (IV) | 12 264.00 | 23 803.00 | | 12 264.00 |
EE Grand total (I to V) | 5 765 560.00 | 5 802 032.00 | | 5 765 560.00 |
EG Accrued income and payables due within one year | 12 264.00 | | | 12 264.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 28 994.00 | |
FX Taxes, duties, and similar payments | | | 447.00 | |
GF Total Operating Expenses (II) | | | 29 441.00 | |
GG - OPERATING RESULT (I - II) | | | -29 441.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 4 507.00 | |
GP Total financial income (V) | | | 4 507.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 4 507.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -24 934.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | | 3 412.00 | | |
HH Total exceptional expenses (VIII) | | 3 412.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | | -3 412.00 | | |
HL TOTAL REVENUE (I + III + V + VII) | 4 507.00 | 11 782.00 | | 4 507.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 29 441.00 | 41 367.00 | | 29 441.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -24 934.00 | -29 585.00 | | -24 934.00 |
| |
| 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 | 9 614.00 | 9 614.00 | | 9 614.00 |
8D Social Security and Other Social Organizations | 2 512.00 | 2 512.00 | | 2 512.00 |
UX Other trade receivables | 5 765 007.00 | 5 765 007.00 | | 5 765 007.00 |
VI Group and Associates | 138.00 | 138.00 | | 138.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 5 765 007.00 | 5 765 007.00 | | 5 765 007.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 12 264.00 | 12 264.00 | | 12 264.00 |
