| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BZ Other receivables | 1 563.00 | | 1 563.00 | 1 563.00 |
CF Cash and cash equivalents | 2 675.00 | | 2 675.00 | 2 675.00 |
CJ TOTAL (II) | 4 238.00 | | 4 238.00 | 4 238.00 |
CO Grand total (0 to V) | 4 238.00 | | 4 238.00 | 4 238.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 7 500.00 | 7 500.00 | | 7 500.00 |
DH Retained earnings | -160 624.00 | -157 517.00 | | -160 624.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -3 940.00 | -3 107.00 | | -3 940.00 |
DL TOTAL (I) | -157 064.00 | -153 124.00 | | -157 064.00 |
DU Loans and Debts from Credit Institutions (3) | | 1 707.00 | | |
DV Miscellaneous Loans and Financial Debts (4) | 157 306.00 | 150 386.00 | | 157 306.00 |
DX Trade payables and related accounts | 1 920.00 | 1 920.00 | | 1 920.00 |
DY Tax and social security liabilities | 76.00 | 150.00 | | 76.00 |
EA Other liabilities | 2 000.00 | | | 2 000.00 |
EC TOTAL (IV) | 161 302.00 | 154 164.00 | | 161 302.00 |
EE Grand total (I to V) | 4 238.00 | 1 040.00 | | 4 238.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 2 878.00 | |
FX Taxes, duties, and similar payments | | | 142.00 | |
GF Total Operating Expenses (II) | | | 3 021.00 | |
GG - OPERATING RESULT (I - II) | | | -3 021.00 | |
GL Other interest and similar income | | | | |
GP Total financial income (V) | | | | |
GR Interest and similar expenses | | | 919.00 | |
GU Total financial expenses (VI) | | | 919.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -919.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -3 940.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HF Exceptional expenses on capital transactions | | 500.00 | | |
HH Total exceptional expenses (VIII) | | 500.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | | -500.00 | | |
HL TOTAL REVENUE (I + III + V + VII) | | 1 019.00 | | |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 3 940.00 | 4 125.00 | | 3 940.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -3 940.00 | -3 107.00 | | -3 940.00 |
| |
| 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 | 1 920.00 | 1 920.00 | | 1 920.00 |
8K Other liabilities (including liabilities related to repo transactions) | 2 000.00 | 2 000.00 | | 2 000.00 |
VB VAT | 1 563.00 | | | 1 563.00 |
VI Group and Associates | 157 306.00 | 157 306.00 | | 157 306.00 |
VQ Other Taxes, Duties, and Similar Debts | 76.00 | 76.00 | | 76.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 1 563.00 | 1 563.00 | | 1 563.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 161 302.00 | 161 302.00 | | 161 302.00 |
