| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 160.00 | | 160.00 | 160.00 |
BZ Other receivables | | | | |
CF Cash and cash equivalents | | | | |
CJ TOTAL (II) | | | | |
CO Grand total (0 to V) | 160.00 | | 160.00 | 160.00 |
CU Other investments | 160.00 | | 160.00 | 160.00 |
| |
| 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 | -418 939.00 | -413 336.00 | | -418 939.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -25 140.00 | -5 602.00 | | -25 140.00 |
DL TOTAL (I) | -434 080.00 | -408 939.00 | | -434 080.00 |
DX Trade payables and related accounts | 1 077.00 | 1 120.00 | | 1 077.00 |
EA Other liabilities | 433 163.00 | 429 256.00 | | 433 163.00 |
EC TOTAL (IV) | 434 240.00 | 430 376.00 | | 434 240.00 |
EE Grand total (I to V) | 160.00 | 21 436.00 | | 160.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 102.00 | |
GE Other Expenses | | | 405 696.00 | |
GF Total Operating Expenses (II) | | | 405 799.00 | |
GG - OPERATING RESULT (I - II) | | | -405 799.00 | |
GR Interest and similar expenses | | | 3 976.00 | |
GU Total financial expenses (VI) | | | 3 976.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -3 976.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -409 775.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HC Reversals of provisions and transfers of expenses | 384 634.00 | | | 384 634.00 |
HD Total exceptional income (VII) | 384 634.00 | | | 384 634.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 384 634.00 | | | 384 634.00 |
HL TOTAL REVENUE (I + III + V + VII) | 384 634.00 | | | 384 634.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 409 775.00 | 5 602.00 | | 409 775.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -25 140.00 | -5 602.00 | | -25 140.00 |
| |
| 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 | 384 794.00 | | | 384 794.00 |
I3 DECREASES Total Financial Fixed Assets | | | 160.00 | |
I4 DECREASES Grand Total | | 384 634.00 | 160.00 | |
IY DECREASES Total Tangible Fixed Assets | | 384 634.00 | | |
LN ACQUISITIONS Total Tangible Fixed Assets | 384 634.00 | | | 384 634.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 160.00 | | | 160.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
6E on fixed assets – tangible | 384 634.00 | | 384 634.00 | 384 634.00 |
7B Total provisions for depreciation | 384 634.00 | | 384 634.00 | 384 634.00 |
7C Grand total | 384 634.00 | | 384 634.00 | 384 634.00 |
UJ - Exceptional | | | 384 634.00 | |
| |
| 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 | 1 077.00 | 1 077.00 | | 1 077.00 |
VI Group and Associates | 433 163.00 | 433 163.00 | | 433 163.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 434 240.00 | 434 240.00 | | 434 240.00 |
