| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BH Other financial assets | 885.00 | | 885.00 | 885.00 |
BJ TOTAL (I) | 885.00 | | 885.00 | 885.00 |
BZ Other receivables | 1 087 163.00 | | 1 087 163.00 | 1 087 163.00 |
CF Cash and cash equivalents | 1 283.00 | | 1 283.00 | 1 283.00 |
CJ TOTAL (II) | 1 088 446.00 | | 1 088 446.00 | 1 088 446.00 |
CM Bond redemption premiums (IV) | | | | |
CO Grand total (0 to V) | 1 089 331.00 | | 1 089 331.00 | 1 089 331.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 7 000.00 | 37 000.00 | | 7 000.00 |
DD Legal reserve (1) | 3 700.00 | 3 700.00 | | 3 700.00 |
DF Regulated reserves (1) | 19 327.00 | | | 19 327.00 |
DH Retained earnings | | -136 010.00 | | |
DI RESULTS FOR THE YEAR (Profit or Loss) | -18 810.00 | -14 664.00 | | -18 810.00 |
DL TOTAL (I) | 11 217.00 | -109 973.00 | | 11 217.00 |
DV Miscellaneous Loans and Financial Debts (4) | 180 022.00 | 292 754.00 | | 180 022.00 |
DX Trade payables and related accounts | 5 331.00 | 13 050.00 | | 5 331.00 |
DY Tax and social security liabilities | 289 215.00 | 289 215.00 | | 289 215.00 |
EA Other liabilities | 603 547.00 | 603 547.00 | | 603 547.00 |
EC TOTAL (IV) | 1 078 114.00 | 1 198 568.00 | | 1 078 114.00 |
EE Grand total (I to V) | 1 089 331.00 | 1 088 592.00 | | 1 089 331.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FQ Other income | | | 4.00 | |
FR Total operating income (I) | | | 4.00 | |
FS Purchases of goods (including customs duties) | | | 6.00 | |
FW Other purchases and external expenses | | | 15 772.00 | |
FX Taxes, duties, and similar payments | | | 709.00 | |
GE Other Expenses | | | 5.00 | |
GF Total Operating Expenses (II) | | | 16 487.00 | |
GG - OPERATING RESULT (I - II) | | | -16 483.00 | |
GR Interest and similar expenses | | | 2 327.00 | |
GU Total financial expenses (VI) | | | 2 327.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -2 327.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -18 810.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 4.00 | | | 4.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 18 814.00 | 14 666.00 | | 18 814.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -18 810.00 | -14 664.00 | | -18 810.00 |
| |
| 5 - Fixed assets increase - decrease | Gross value at beginning of year - Item by item | Revaluation - Disposals | Acquisition - Gross value at year-end | |
0G ACQUISITIONS Total General Total | 885.00 | | | 885.00 |
I3 DECREASES Total Financial Fixed Assets | | | 885.00 | |
I4 DECREASES Grand Total | | | 885.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 885.00 | | | 885.00 |
| |
| 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 | 180 022.00 | 180 022.00 | | 180 022.00 |
8B Suppliers and Related Accounts | 5 331.00 | 5 331.00 | | 5 331.00 |
8K Other liabilities (including liabilities related to repo transactions) | 603 547.00 | 603 547.00 | | 603 547.00 |
UT Other financial assets | 885.00 | 885.00 | | 885.00 |
VB VAT | 963 114.00 | 963 114.00 | | 963 114.00 |
VM Income taxes | 124 049.00 | 124 049.00 | | 124 049.00 |
VQ Other Taxes, Duties, and Similar Debts | 257.00 | 257.00 | | 257.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 1 088 048.00 | 1 088 048.00 | | 1 088 048.00 |
VW VAT | 288 958.00 | 288 958.00 | | 288 958.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 1 078 114.00 | 1 078 114.00 | | 1 078 114.00 |
