| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BZ Other receivables | 667.00 | | 667.00 | 667.00 |
CD Marketable securities | 225 045.00 | | 225 045.00 | 225 045.00 |
CF Cash and cash equivalents | 27 126.00 | | 27 126.00 | 27 126.00 |
CJ TOTAL (II) | 252 839.00 | | 252 839.00 | 252 839.00 |
CO Grand total (0 to V) | 252 839.00 | | 252 839.00 | 252 839.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 61 000.00 | 61 000.00 | | 61 000.00 |
DB Share, merger, contribution premiums, etc. | 201 137.00 | 201 137.00 | | 201 137.00 |
DH Retained earnings | -126 235.00 | -286 610.00 | | -126 235.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -2 053.00 | 160 375.00 | | -2 053.00 |
DL TOTAL (I) | 133 849.00 | 135 902.00 | | 133 849.00 |
DX Trade payables and related accounts | 3 984.00 | 3 984.00 | | 3 984.00 |
EA Other liabilities | 115 006.00 | 115 006.00 | | 115 006.00 |
EC TOTAL (IV) | 118 990.00 | 118 990.00 | | 118 990.00 |
EE Grand total (I to V) | 252 839.00 | 254 892.00 | | 252 839.00 |
| |
| 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 | | | | |
FQ Other income | | | | |
FR Total operating income (I) | | | | |
FW Other purchases and external expenses | | | 3 994.00 | |
FX Taxes, duties, and similar payments | | | 68.00 | |
GE Other Expenses | | | | |
GF Total Operating Expenses (II) | | | 4 062.00 | |
GG - OPERATING RESULT (I - II) | | | -4 061.00 | |
GO Net income from sales of marketable securities | | | 17.00 | |
GP Total financial income (V) | | | 17.00 | |
GR Interest and similar expenses | | | 143.00 | |
GU Total financial expenses (VI) | | | 143.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -126.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -4 188.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 2 135.00 | 2 650.00 | | 2 135.00 |
HD Total exceptional income (VII) | 2 135.00 | 2 650.00 | | 2 135.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 2 135.00 | 2 650.00 | | 2 135.00 |
HL TOTAL REVENUE (I + III + V + VII) | 2 152.00 | 167 934.00 | | 2 152.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 4 205.00 | 7 558.00 | | 4 205.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -2 053.00 | 160 375.00 | | -2 053.00 |
| |
| 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 | 3 984.00 | 3 984.00 | | 3 984.00 |
VB VAT | 667.00 | | | 667.00 |
VI Group and Associates | 115 006.00 | 115 006.00 | | 115 006.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 667.00 | 667.00 | | 667.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 118 990.00 | 118 990.00 | | 118 990.00 |
