| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BX Customers and related accounts | 3 806.00 | 3 034.00 | 772.00 | 3 806.00 |
BZ Other receivables | 3 083.00 | | 3 083.00 | 3 083.00 |
CD Marketable securities | 68 190.00 | | 68 190.00 | 68 190.00 |
CF Cash and cash equivalents | 700 122.00 | | 700 122.00 | 700 122.00 |
CJ TOTAL (II) | 775 201.00 | 3 034.00 | 772 167.00 | 775 201.00 |
CO Grand total (0 to V) | 775 201.00 | 3 034.00 | 772 167.00 | 775 201.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 328 000.00 | | | 328 000.00 |
DD Legal reserve (1) | 32 800.00 | | | 32 800.00 |
DH Retained earnings | 314 812.00 | | | 314 812.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -91 779.00 | | | -91 779.00 |
DL TOTAL (I) | 583 833.00 | | | 583 833.00 |
DP Provisions for Risks | 40 000.00 | | | 40 000.00 |
DR TOTAL (IV) | 40 000.00 | | | 40 000.00 |
DV Miscellaneous Loans and Financial Debts (4) | 24 502.00 | | | 24 502.00 |
DX Trade payables and related accounts | 1 800.00 | | | 1 800.00 |
DY Tax and social security liabilities | 2 073.00 | | | 2 073.00 |
EA Other liabilities | 119 958.00 | | | 119 958.00 |
EC TOTAL (IV) | 148 334.00 | | | 148 334.00 |
EE Grand total (I to V) | 772 167.00 | | | 772 167.00 |
EG Accrued income and payables due within one year | 148 334.00 | | | 148 334.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 1 967.00 | |
FQ Other income | | | 98.00 | |
FR Total operating income (I) | | | 2 065.00 | |
FW Other purchases and external expenses | | | 19 003.00 | |
FX Taxes, duties, and similar payments | | | 855.00 | |
FY Salaries and Wages | | | 30 000.00 | |
FZ Social Security Contributions | | | 6 108.00 | |
GD Operating Expenses - Contingencies and Expenses: Provisions | | | 40 000.00 | |
GE Other Expenses | | | 481.00 | |
GF Total Operating Expenses (II) | | | 96 447.00 | |
GG - OPERATING RESULT (I - II) | | | -94 383.00 | |
GL Other interest and similar income | | | 54.00 | |
GP Total financial income (V) | | | 54.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 54.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -94 329.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | 1 967.00 | | | 1 967.00 |
HB Exceptional income from capital transactions | 2 550.00 | | | 2 550.00 |
HD Total exceptional income (VII) | 2 550.00 | | | 2 550.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 2 550.00 | | | 2 550.00 |
HL TOTAL REVENUE (I + III + V + VII) | 4 669.00 | | | 4 669.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 96 447.00 | | | 96 447.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -91 779.00 | | | -91 779.00 |
