| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AN Land | 24 000.00 | | 24 000.00 | 24 000.00 |
AV Fixed assets in progress | 43 202.00 | | 43 202.00 | 43 202.00 |
BJ TOTAL (I) | 186 702.00 | | 186 702.00 | 186 702.00 |
CF Cash and cash equivalents | 51 793.00 | | 51 793.00 | 51 793.00 |
CJ TOTAL (II) | 51 793.00 | | 51 793.00 | 51 793.00 |
CO Grand total (0 to V) | 238 496.00 | | 238 496.00 | 238 496.00 |
CU Other investments | 119 500.00 | | 119 500.00 | 119 500.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 122 000.00 | 122 000.00 | | 122 000.00 |
DD Legal reserve (1) | 3 203.00 | 2 896.00 | | 3 203.00 |
DH Retained earnings | 60 870.00 | 55 035.00 | | 60 870.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -2 853.00 | 6 142.00 | | -2 853.00 |
DL TOTAL (I) | 183 220.00 | 186 073.00 | | 183 220.00 |
DU Loans and Debts from Credit Institutions (3) | 51 564.00 | | | 51 564.00 |
DV Miscellaneous Loans and Financial Debts (4) | 1 411.00 | 1 411.00 | | 1 411.00 |
DX Trade payables and related accounts | 600.00 | | | 600.00 |
EA Other liabilities | 1 700.00 | | | 1 700.00 |
EC TOTAL (IV) | 55 275.00 | 1 411.00 | | 55 275.00 |
EE Grand total (I to V) | 238 496.00 | 187 485.00 | | 238 496.00 |
EG Accrued income and payables due within one year | 55 275.00 | 1 411.00 | | 55 275.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 7 901.00 | |
FX Taxes, duties, and similar payments | | | 51.00 | |
GF Total Operating Expenses (II) | | | 7 952.00 | |
GG - OPERATING RESULT (I - II) | | | -7 952.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 10 500.00 | |
GL Other interest and similar income | | | 370.00 | |
GP Total financial income (V) | | | 10 870.00 | |
GR Interest and similar expenses | | | 5 771.00 | |
GU Total financial expenses (VI) | | | 5 771.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 5 099.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -2 853.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 10 870.00 | 10 448.00 | | 10 870.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 13 724.00 | 4 305.00 | | 13 724.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -2 853.00 | 6 142.00 | | -2 853.00 |
| |
| 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 | 119 500.00 | | 67 202.00 | 119 500.00 |
I3 DECREASES Total Financial Fixed Assets | | | 119 500.00 | |
I4 DECREASES Grand Total | | | 186 702.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 67 202.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | | | 67 202.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 119 500.00 | | | 119 500.00 |
