| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BZ Other receivables | 1 618 995.00 | | 1 618 995.00 | 1 618 995.00 |
CF Cash and cash equivalents | 17 272.00 | | 17 272.00 | 17 272.00 |
CJ TOTAL (II) | 1 636 268.00 | | 1 636 268.00 | 1 636 268.00 |
CO Grand total (0 to V) | 1 636 268.00 | | 1 636 268.00 | 1 636 268.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 618 750.00 | 618 750.00 | | 618 750.00 |
DB Share, merger, contribution premiums, etc. | 223 438.00 | 223 433.00 | | 223 438.00 |
DH Retained earnings | -384 092.00 | -323 425.00 | | -384 092.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 531.00 | -60 667.00 | | 531.00 |
DL TOTAL (I) | 458 626.00 | 458 095.00 | | 458 626.00 |
DV Miscellaneous Loans and Financial Debts (4) | 1 142 692.00 | 1 187 281.00 | | 1 142 692.00 |
DX Trade payables and related accounts | 25 770.00 | 16 926.00 | | 25 770.00 |
DY Tax and social security liabilities | 9 180.00 | 9 180.00 | | 9 180.00 |
EC TOTAL (IV) | 1 177 642.00 | 1 213 390.00 | | 1 177 642.00 |
EE Grand total (I to V) | 1 636 268.00 | 1 671 485.00 | | 1 636 268.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 9 543.00 | | 9 543.00 | 9 543.00 |
FJ Net sales | 9 543.00 | | 9 543.00 | 9 543.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | | |
FR Total operating income (I) | | | 9 543.00 | |
FW Other purchases and external expenses | | | 9 464.00 | |
FX Taxes, duties, and similar payments | | | | |
FZ Social Security Contributions | | | -375.00 | |
GE Other Expenses | | | | |
GF Total Operating Expenses (II) | | | 9 089.00 | |
GG - OPERATING RESULT (I - II) | | | 454.00 | |
GN Positive exchange differences | | | 342.00 | |
GP Total financial income (V) | | | 342.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 342.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 796.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 265.00 | | | 265.00 |
HL TOTAL REVENUE (I + III + V + VII) | 9 885.00 | -32 684.00 | | 9 885.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 9 354.00 | 27 983.00 | | 9 354.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 531.00 | -60 667.00 | | 531.00 |