| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AA Uncalled Subscribed Capital | 8 400.00 | | 8 400.00 | 8 400.00 |
AN Land | | | | |
AP Buildings | | | | |
BJ TOTAL (I) | | | | |
CF Cash and cash equivalents | 477.00 | | 477.00 | 477.00 |
CJ TOTAL (II) | 477.00 | | 477.00 | 477.00 |
CO Grand total (0 to V) | 8 877.00 | | 8 877.00 | 8 877.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 10 500.00 | 10 500.00 | | 10 500.00 |
DH Retained earnings | -233 929.00 | -364 864.00 | | -233 929.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 67 295.00 | 130 935.00 | | 67 295.00 |
DL TOTAL (I) | -156 134.00 | -223 429.00 | | -156 134.00 |
DU Loans and Debts from Credit Institutions (3) | | 215 520.00 | | |
DV Miscellaneous Loans and Financial Debts (4) | 164 462.00 | 110 343.00 | | 164 462.00 |
EA Other liabilities | 550.00 | 550.00 | | 550.00 |
EC TOTAL (IV) | 165 012.00 | 326 413.00 | | 165 012.00 |
EE Grand total (I to V) | 8 877.00 | 102 984.00 | | 8 877.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | | | | |
FJ Net sales | | | | |
FQ Other income | | | 80.00 | |
FR Total operating income (I) | | | 80.00 | |
FW Other purchases and external expenses | | | 85.00 | |
FX Taxes, duties, and similar payments | | | 486.00 | |
FZ Social Security Contributions | | | 1 127.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 2 388.00 | |
GF Total Operating Expenses (II) | | | 4 087.00 | |
GG - OPERATING RESULT (I - II) | | | -4 007.00 | |
GR Interest and similar expenses | | | | |
GU Total financial expenses (VI) | | | | |
GV - FINANCIAL INCOME (V - VI) | | | | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -4 007.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HB Exceptional income from capital transactions | 163 000.00 | 363 500.00 | | 163 000.00 |
HD Total exceptional income (VII) | 163 000.00 | 363 500.00 | | 163 000.00 |
HF Exceptional expenses on capital transactions | 91 698.00 | 215 326.00 | | 91 698.00 |
HH Total exceptional expenses (VIII) | 91 698.00 | 215 326.00 | | 91 698.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 71 302.00 | 148 174.00 | | 71 302.00 |
HL TOTAL REVENUE (I + III + V + VII) | 163 080.00 | 369 255.00 | | 163 080.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 95 785.00 | 238 320.00 | | 95 785.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 67 295.00 | 130 935.00 | | 67 295.00 |
