| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BD Other fixed assets | 153.00 | | 153.00 | 153.00 |
BJ TOTAL (I) | 403 154.00 | | 403 154.00 | 403 154.00 |
BV Advances and down payments on orders | | | | |
BZ Other receivables | 134 194.00 | | 134 194.00 | 134 194.00 |
CF Cash and cash equivalents | 25 543.00 | | 25 543.00 | 25 543.00 |
CJ TOTAL (II) | 159 737.00 | | 159 737.00 | 159 737.00 |
CO Grand total (0 to V) | 562 890.00 | | 562 890.00 | 562 890.00 |
CU Other investments | 403 001.00 | | 403 001.00 | 403 001.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 613 000.00 | 613 000.00 | | 613 000.00 |
DH Retained earnings | -61 189.00 | -47 998.00 | | -61 189.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 6 846.00 | -13 191.00 | | 6 846.00 |
DL TOTAL (I) | 558 657.00 | 551 811.00 | | 558 657.00 |
DX Trade payables and related accounts | 4 232.00 | 17 981.00 | | 4 232.00 |
DZ Fixed asset liabilities and related accounts | 1.00 | 1.00 | | 1.00 |
EC TOTAL (IV) | 4 233.00 | 17 982.00 | | 4 233.00 |
EE Grand total (I to V) | 562 890.00 | 569 793.00 | | 562 890.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 9 186.00 | |
FX Taxes, duties, and similar payments | | | 67.00 | |
GF Total Operating Expenses (II) | | | 9 253.00 | |
GG - OPERATING RESULT (I - II) | | | -9 252.00 | |
GK Income from other securities and fixed asset receivables | | | 2.00 | |
GL Other interest and similar income | | | 40 791.00 | |
GP Total financial income (V) | | | 40 793.00 | |
GR Interest and similar expenses | | | 36 151.00 | |
GU Total financial expenses (VI) | | | 36 151.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 4 642.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -4 610.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 11 503.00 | | | 11 503.00 |
HD Total exceptional income (VII) | 11 503.00 | | | 11 503.00 |
HE Exceptional expenses on management operations | 47.00 | | | 47.00 |
HH Total exceptional expenses (VIII) | 47.00 | | | 47.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 11 456.00 | | | 11 456.00 |
HL TOTAL REVENUE (I + III + V + VII) | 52 296.00 | 34 369.00 | | 52 296.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 45 450.00 | 47 560.00 | | 45 450.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 6 846.00 | -13 191.00 | | 6 846.00 |
| |
| 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 | 403 154.00 | | | 403 154.00 |
I3 DECREASES Total Financial Fixed Assets | | | 403 154.00 | |
I4 DECREASES Grand Total | | | 403 154.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 403 154.00 | | | 403 154.00 |
| |
| 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 | 4 232.00 | 4 232.00 | | 4 232.00 |
8J Fixed Asset Liabilities and Related Accounts | 1.00 | 1.00 | | 1.00 |
VB VAT | 12 079.00 | | | 12 079.00 |
VC Group and associates | 122 114.00 | | | 122 114.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 134 194.00 | 134 194.00 | | 134 194.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 4 233.00 | 4 233.00 | | 4 233.00 |
