| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BB Receivables related to investments | 80.00 | | 80.00 | 80.00 |
BJ TOTAL (I) | 80.00 | | 80.00 | 80.00 |
BX Customers and related accounts | 101 543.00 | 78 802.00 | 22 741.00 | 101 543.00 |
BZ Other receivables | 1 676.00 | | 1 676.00 | 1 676.00 |
CF Cash and cash equivalents | 105 184.00 | | 105 184.00 | 105 184.00 |
CJ TOTAL (II) | 208 404.00 | 78 802.00 | 129 602.00 | 208 404.00 |
CO Grand total (0 to V) | 208 484.00 | 78 802.00 | 129 682.00 | 208 484.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 7 622.00 | | | 7 622.00 |
DD Legal reserve (1) | 762.00 | | | 762.00 |
DG Other reserves | 23 015.00 | | | 23 015.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 81 193.00 | | | 81 193.00 |
DL TOTAL (I) | 112 594.00 | | | 112 594.00 |
DY Tax and social security liabilities | 17 087.00 | | | 17 087.00 |
EC TOTAL (IV) | 17 087.00 | | | 17 087.00 |
EE Grand total (I to V) | 129 682.00 | | | 129 682.00 |
EG Accrued income and payables due within one year | 17 087.00 | | | 17 087.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 2 009.00 | |
FX Taxes, duties, and similar payments | | | 431.00 | |
GF Total Operating Expenses (II) | | | 2 440.00 | |
GG - OPERATING RESULT (I - II) | | | -2 439.00 | |
GL Other interest and similar income | | | 2 648.00 | |
GP Total financial income (V) | | | 2 648.00 | |
GR Interest and similar expenses | | | 263.00 | |
GU Total financial expenses (VI) | | | 263.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 2 384.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -54.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HB Exceptional income from capital transactions | 100 015.00 | | | 100 015.00 |
HD Total exceptional income (VII) | 100 015.00 | | | 100 015.00 |
HF Exceptional expenses on capital transactions | 18 766.00 | | | 18 766.00 |
HH Total exceptional expenses (VIII) | 18 766.00 | | | 18 766.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 81 248.00 | | | 81 248.00 |
HL TOTAL REVENUE (I + III + V + VII) | 102 663.00 | | | 102 663.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 21 469.00 | | | 21 469.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 81 193.00 | | | 81 193.00 |