| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AR Technical installations, industrial equipment and tools | 675.00 | 124.00 | 550.00 | 675.00 |
BB Receivables related to investments | | | | |
BJ TOTAL (I) | 675.00 | 124.00 | 550.00 | 675.00 |
BZ Other receivables | 949.00 | | 949.00 | 949.00 |
CF Cash and cash equivalents | 123 136.00 | | 123 136.00 | 123 136.00 |
CH Prepaid expenses | 90.00 | | 90.00 | 90.00 |
CJ TOTAL (II) | 124 175.00 | | 124 175.00 | 124 175.00 |
CO Grand total (0 to V) | 124 849.00 | 124.00 | 124 725.00 | 124 849.00 |
| |
| 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 |
DD Legal reserve (1) | 200.00 | 200.00 | | 200.00 |
DG Other reserves | 127 566.00 | 132 848.00 | | 127 566.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -7 051.00 | -5 282.00 | | -7 051.00 |
DL TOTAL (I) | 122 715.00 | 129 766.00 | | 122 715.00 |
DX Trade payables and related accounts | 1 889.00 | 1 577.00 | | 1 889.00 |
DY Tax and social security liabilities | 120.00 | 337.00 | | 120.00 |
EC TOTAL (IV) | 2 010.00 | 1 914.00 | | 2 010.00 |
EE Grand total (I to V) | 124 725.00 | 131 680.00 | | 124 725.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FD Production sold - goods | | | 5 250.00 | |
FJ Net sales | | | 5 250.00 | |
FR Total operating income (I) | | | 5 250.00 | |
FW Other purchases and external expenses | | | 4 708.00 | |
FX Taxes, duties, and similar payments | | | 444.00 | |
FY Salaries and Wages | | | 7 587.00 | |
FZ Social Security Contributions | | | 3 644.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 124.00 | |
GE Other Expenses | | | | |
GF Total Operating Expenses (II) | | | 16 508.00 | |
GG - OPERATING RESULT (I - II) | | | -11 258.00 | |
GP Total financial income (V) | | | 5 207.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 5 207.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -6 051.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HD Total exceptional income (VII) | 60 600.00 | | | 60 600.00 |
HH Total exceptional expenses (VIII) | 61 600.00 | | | 61 600.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -1 000.00 | | | -1 000.00 |
HL TOTAL REVENUE (I + III + V + VII) | 71 057.00 | 8 932.00 | | 71 057.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 78 108.00 | 14 214.00 | | 78 108.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -7 051.00 | -5 282.00 | | -7 051.00 |
| |
| 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 | 1 889.00 | 1 889.00 | | 1 889.00 |
VP Miscellaneous | 949.00 | | | 949.00 |
VQ Other Taxes, Duties, and Similar Debts | 120.00 | 120.00 | | 120.00 |
VS Prepaid expenses | 90.00 | | | 90.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 1 039.00 | 1 039.00 | | 1 039.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 2 010.00 | 2 010.00 | | 2 010.00 |
