| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BD Other fixed assets | 134.00 | | 134.00 | 134.00 |
BJ TOTAL (I) | 31 334.00 | 31 200.00 | 134.00 | 31 334.00 |
BZ Other receivables | | | | |
CF Cash and cash equivalents | 80 020.00 | | 80 020.00 | 80 020.00 |
CJ TOTAL (II) | 135 020.00 | | 135 020.00 | 135 020.00 |
CO Grand total (0 to V) | 166 353.00 | 31 200.00 | 135 153.00 | 166 353.00 |
CU Other investments | 31 200.00 | 31 200.00 | | 31 200.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 40 000.00 | 40 000.00 | | 40 000.00 |
DD Legal reserve (1) | 4 000.00 | 4 000.00 | | 4 000.00 |
DE Statutory or contractual reserves | 63 883.00 | 173 883.00 | | 63 883.00 |
DH Retained earnings | -59 470.00 | -57 879.00 | | -59 470.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 83 486.00 | -1 591.00 | | 83 486.00 |
DL TOTAL (I) | 131 899.00 | 158 413.00 | | 131 899.00 |
DU Loans and Debts from Credit Institutions (3) | 254.00 | | | 254.00 |
DX Trade payables and related accounts | 3 000.00 | 8 941.00 | | 3 000.00 |
EC TOTAL (IV) | 3 255.00 | 8 942.00 | | 3 255.00 |
EE Grand total (I to V) | 135 153.00 | 167 354.00 | | 135 153.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 10 265.00 | |
GF Total Operating Expenses (II) | | | 10 265.00 | |
GG - OPERATING RESULT (I - II) | | | -10 265.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 36 850.00 | |
GL Other interest and similar income | | | 2.00 | |
GP Total financial income (V) | | | 36 852.00 | |
GR Interest and similar expenses | | | 438.00 | |
GU Total financial expenses (VI) | | | 438.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 36 414.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 26 149.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HB Exceptional income from capital transactions | 220 000.00 | | | 220 000.00 |
HD Total exceptional income (VII) | 220 000.00 | | | 220 000.00 |
HF Exceptional expenses on capital transactions | 162 663.00 | | | 162 663.00 |
HH Total exceptional expenses (VIII) | 162 663.00 | | | 162 663.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 57 337.00 | | | 57 337.00 |
HL TOTAL REVENUE (I + III + V + VII) | 256 852.00 | 2.00 | | 256 852.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 173 366.00 | 1 594.00 | | 173 366.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 83 486.00 | -1 591.00 | | 83 486.00 |
| |
| 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 | 193 995.00 | | 2.00 | 193 995.00 |
I3 DECREASES Total Financial Fixed Assets | | 162 663.00 | 31 334.00 | |
I4 DECREASES Grand Total | | 162 663.00 | 31 334.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 193 995.00 | | 2.00 | 193 995.00 |
