| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BZ Other receivables | 23 719.00 | | 23 719.00 | 23 719.00 |
CF Cash and cash equivalents | 1 401.00 | | 1 401.00 | 1 401.00 |
CJ TOTAL (II) | 25 120.00 | | 25 120.00 | 25 120.00 |
CO Grand total (0 to V) | 25 120.00 | | 25 120.00 | 25 120.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 10 000.00 | 10 000.00 | | 10 000.00 |
DH Retained earnings | -608 840.00 | -420 078.00 | | -608 840.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -3 063.00 | -188 762.00 | | -3 063.00 |
DL TOTAL (I) | -601 903.00 | -598 840.00 | | -601 903.00 |
DU Loans and Debts from Credit Institutions (3) | | 204.00 | | |
DV Miscellaneous Loans and Financial Debts (4) | 627 023.00 | 628 845.00 | | 627 023.00 |
DY Tax and social security liabilities | | 3 153.00 | | |
EC TOTAL (IV) | 627 023.00 | 632 202.00 | | 627 023.00 |
EE Grand total (I to V) | 25 120.00 | 33 363.00 | | 25 120.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | | | | |
FJ Net sales | | | | |
FR Total operating income (I) | | | | |
FS Purchases of goods (including customs duties) | | | | |
FT Inventory change (goods) | | | | |
FW Other purchases and external expenses | | | 2 006.00 | |
FX Taxes, duties, and similar payments | | | | |
FY Salaries and Wages | | | | |
FZ Social Security Contributions | | | | |
GA Operating Expenses - Depreciation and Amortization | | | | |
GF Total Operating Expenses (II) | | | 2 006.00 | |
GG - OPERATING RESULT (I - II) | | | -2 006.00 | |
GR Interest and similar expenses | | | 1 057.00 | |
GU Total financial expenses (VI) | | | 1 057.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -1 057.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -3 063.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HB Exceptional income from capital transactions | | 90 006.00 | | |
HD Total exceptional income (VII) | | 90 006.00 | | |
HF Exceptional expenses on capital transactions | | 159 475.00 | | |
HH Total exceptional expenses (VIII) | | 159 475.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | | -69 469.00 | | |
HL TOTAL REVENUE (I + III + V + VII) | | 102 115.00 | | |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 3 063.00 | 290 877.00 | | 3 063.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -3 063.00 | -188 762.00 | | -3 063.00 |
| |
| 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 | 627 023.00 | 627 023.00 | | 627 023.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 23 719.00 | 23 719.00 | | 23 719.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 627 023.00 | 627 023.00 | | 627 023.00 |
