| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 117.00 | | 117.00 | 117.00 |
BZ Other receivables | 7 405.00 | | 7 405.00 | 7 405.00 |
CF Cash and cash equivalents | 449 918.00 | | 449 918.00 | 449 918.00 |
CJ TOTAL (II) | 457 324.00 | | 457 324.00 | 457 324.00 |
CO Grand total (0 to V) | 457 441.00 | | 457 441.00 | 457 441.00 |
CU Other investments | 117.00 | | 117.00 | 117.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 10 400.00 | 10 400.00 | | 10 400.00 |
DD Legal reserve (1) | 1 040.00 | 1 040.00 | | 1 040.00 |
DG Other reserves | 440 729.00 | 442 177.00 | | 440 729.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -9 845.00 | -1 448.00 | | -9 845.00 |
DL TOTAL (I) | 442 324.00 | 452 169.00 | | 442 324.00 |
DU Loans and Debts from Credit Institutions (3) | 87.00 | 87.00 | | 87.00 |
DV Miscellaneous Loans and Financial Debts (4) | 2 951.00 | 2 951.00 | | 2 951.00 |
DX Trade payables and related accounts | 7 698.00 | 6 216.00 | | 7 698.00 |
DY Tax and social security liabilities | 4 231.00 | 1 302.00 | | 4 231.00 |
EA Other liabilities | 150.00 | 150.00 | | 150.00 |
EC TOTAL (IV) | 15 117.00 | 10 706.00 | | 15 117.00 |
EE Grand total (I to V) | 457 441.00 | 462 875.00 | | 457 441.00 |
EG Accrued income and payables due within one year | 15 117.00 | 10 706.00 | | 15 117.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 87.00 | 87.00 | | 87.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | | | | |
FJ Net sales | | | | |
FP Reversals of depreciation and provisions, transfer of expenses | | | | |
FQ Other income | | | 1.00 | |
FR Total operating income (I) | | | 1.00 | |
FW Other purchases and external expenses | | | 8 083.00 | |
FX Taxes, duties, and similar payments | | | 515.00 | |
FY Salaries and Wages | | | 3 152.00 | |
FZ Social Security Contributions | | | 2 404.00 | |
GA Operating Expenses - Depreciation and Amortization | | | | |
GE Other Expenses | | | 1.00 | |
GF Total Operating Expenses (II) | | | 14 154.00 | |
GG - OPERATING RESULT (I - II) | | | -14 153.00 | |
GH Attributed profit or transferred loss (III) | | | | |
GL Other interest and similar income | | | 4 467.00 | |
GP Total financial income (V) | | | 4 467.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 4 467.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -9 685.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | | 340.00 | | |
A2 TOTAL ASSETS | 632.00 | 2 043.00 | | 632.00 |
HA Exceptional income from management transactions | | 7 692.00 | | |
HB Exceptional income from capital transactions | | 286 244.00 | | |
HD Total exceptional income (VII) | | 7 692.00 | | |
HE Exceptional expenses on management operations | 160.00 | 1 508.00 | | 160.00 |
HF Exceptional expenses on capital transactions | | 29 461.00 | | |
HH Total exceptional expenses (VIII) | 160.00 | 1 508.00 | | 160.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -160.00 | -1 508.00 | | -160.00 |
HL TOTAL REVENUE (I + III + V + VII) | 4 468.00 | 8 988.00 | | 4 468.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 14 313.00 | 10 436.00 | | 14 313.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -9 845.00 | -1 448.00 | | -9 845.00 |
