| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 64 714.00 | | 64 714.00 | 64 714.00 |
BJ TOTAL (I) | 64 714.00 | | 64 714.00 | 64 714.00 |
BZ Other receivables | 4 989.00 | | 4 989.00 | 4 989.00 |
CF Cash and cash equivalents | 20 615.00 | | 20 615.00 | 20 615.00 |
CJ TOTAL (II) | 25 605.00 | | 25 605.00 | 25 605.00 |
CO Grand total (0 to V) | 90 319.00 | | 90 319.00 | 90 319.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 5 000.00 | 5 000.00 | | 5 000.00 |
DH Retained earnings | -35 132.00 | -25 904.00 | | -35 132.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -5 286.00 | -9 228.00 | | -5 286.00 |
DL TOTAL (I) | -35 418.00 | -30 132.00 | | -35 418.00 |
DV Miscellaneous Loans and Financial Debts (4) | 113 823.00 | 111 585.00 | | 113 823.00 |
DX Trade payables and related accounts | 1 604.00 | 2 386.00 | | 1 604.00 |
DY Tax and social security liabilities | 10 310.00 | 19 400.00 | | 10 310.00 |
EC TOTAL (IV) | 125 737.00 | 133 370.00 | | 125 737.00 |
EE Grand total (I to V) | 90 319.00 | 103 238.00 | | 90 319.00 |
EI Including equity loans | 113 823.00 | | | 113 823.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 2 594.00 | |
GE Other Expenses | | | 1.00 | |
GF Total Operating Expenses (II) | | | 2 595.00 | |
GG - OPERATING RESULT (I - II) | | | -2 594.00 | |
GU Total financial expenses (VI) | | | 2 238.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -2 238.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -4 832.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HH Total exceptional expenses (VIII) | 454.00 | | | 454.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -454.00 | | | -454.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 5 286.00 | 9 228.00 | | 5 286.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -5 286.00 | -9 228.00 | | -5 286.00 |
| |
| 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 | 64 714.00 | | | 64 714.00 |
I4 DECREASES Grand Total | | | 64 714.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 64 714.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 64 714.00 | | | 64 714.00 |
| |
| 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 | 1 604.00 | 1 604.00 | | 1 604.00 |
8D Social Security and Other Social Organizations | 10 310.00 | 10 310.00 | | 10 310.00 |
8K Other liabilities (including liabilities related to repo transactions) | 113 823.00 | | | 113 823.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 125 737.00 | 11 914.00 | | 125 737.00 |
