| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BH Other financial assets | 250.00 | | 250.00 | 250.00 |
BJ TOTAL (I) | 250.00 | | 250.00 | 250.00 |
CO Grand total (0 to V) | 98 887.00 | 90 220.00 | 8 667.00 | 98 887.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 2 000.00 | 2 000.00 | | 2 000.00 |
DH Retained earnings | -743 822.00 | -1 130 002.00 | | -743 822.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 486 576.00 | 386 180.00 | | 486 576.00 |
DL TOTAL (I) | -255 246.00 | -741 822.00 | | -255 246.00 |
DP Provisions for Risks | | 491 400.00 | | |
DR TOTAL (IV) | | 491 400.00 | | |
DX Trade payables and related accounts | 1 728.00 | 2 148.00 | | 1 728.00 |
EC TOTAL (IV) | 263 913.00 | 258 819.00 | | 263 913.00 |
EE Grand total (I to V) | 8 667.00 | 8 397.00 | | 8 667.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 9 230.00 | |
FX Taxes, duties, and similar payments | | | 77.00 | |
GF Total Operating Expenses (II) | | | 9 307.00 | |
GG - OPERATING RESULT (I - II) | | | -9 307.00 | |
GL Other interest and similar income | | | 2 069.00 | |
GM Reversals of provisions and transfers of expenses | | | 7 931.00 | |
GP Total financial income (V) | | | 10 000.00 | |
GR Interest and similar expenses | | | 5 517.00 | |
GU Total financial expenses (VI) | | | 5 517.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 4 483.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -4 824.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HC Reversals of provisions and transfers of expenses | 491 400.00 | 390 200.00 | | 491 400.00 |
HD Total exceptional income (VII) | 491 400.00 | 390 200.00 | | 491 400.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 491 400.00 | 390 200.00 | | 491 400.00 |
HL TOTAL REVENUE (I + III + V + VII) | 501 400.00 | 402 200.00 | | 501 400.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 14 824.00 | 16 020.00 | | 14 824.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 486 576.00 | 386 180.00 | | 486 576.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
5Z Total provisions for risks and expenses | 491 400.00 | | 491 400.00 | 491 400.00 |
7C Grand total | 491 400.00 | | 491 400.00 | 491 400.00 |
| |
| 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 | 262 152.00 | | | 262 152.00 |
8B Suppliers and Related Accounts | 1 728.00 | 1 728.00 | | 1 728.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 90 370.00 | | 90 370.00 | 90 370.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 263 913.00 | 1 761.00 | | 263 913.00 |
