| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BB Receivables related to investments | 4.00 | | 4.00 | 4.00 |
BD Other fixed assets | 347 995.00 | 347 995.00 | | 347 995.00 |
BJ TOTAL (I) | 563 290.00 | 563 285.00 | 4.00 | 563 290.00 |
BZ Other receivables | 822 800.00 | | 822 800.00 | 822 800.00 |
CF Cash and cash equivalents | 43 319.00 | | 43 319.00 | 43 319.00 |
CJ TOTAL (II) | 866 119.00 | | 866 119.00 | 866 119.00 |
CO Grand total (0 to V) | 1 429 409.00 | 563 285.00 | 866 124.00 | 1 429 409.00 |
CU Other investments | 215 290.00 | 215 290.00 | | 215 290.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 7 500.00 | 7 500.00 | | 7 500.00 |
DD Legal reserve (1) | 1 000.00 | 1 000.00 | | 1 000.00 |
DH Retained earnings | 376 880.00 | -422 424.00 | | 376 880.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 470 834.00 | 1 264 689.00 | | 470 834.00 |
DL TOTAL (I) | 856 215.00 | 850 765.00 | | 856 215.00 |
DV Miscellaneous Loans and Financial Debts (4) | | 389.00 | | |
DX Trade payables and related accounts | 4 560.00 | 14 400.00 | | 4 560.00 |
DY Tax and social security liabilities | 5 349.00 | 28 187.00 | | 5 349.00 |
EA Other liabilities | | 422 424.00 | | |
EC TOTAL (IV) | 9 909.00 | 465 400.00 | | 9 909.00 |
EE Grand total (I to V) | 866 124.00 | 1 316 166.00 | | 866 124.00 |
| |
| 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 | | | 6 630.00 | |
FX Taxes, duties, and similar payments | | | 76.00 | |
FY Salaries and Wages | | | | |
FZ Social Security Contributions | | | | |
GE Other Expenses | | | 1.00 | |
GF Total Operating Expenses (II) | | | 6 707.00 | |
GG - OPERATING RESULT (I - II) | | | -6 707.00 | |
GM Reversals of provisions and transfers of expenses | | | | |
GP Total financial income (V) | | | | |
GQ Financial allocations to depreciation and provisions | | | | |
GU Total financial expenses (VI) | | | | |
GV - FINANCIAL INCOME (V - VI) | | | | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -6 707.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HB Exceptional income from capital transactions | 487 229.00 | 4 811 000.00 | | 487 229.00 |
HD Total exceptional income (VII) | 487 229.00 | 4 811 000.00 | | 487 229.00 |
HE Exceptional expenses on management operations | 150.00 | 179 949.00 | | 150.00 |
HF Exceptional expenses on capital transactions | | 3 050 000.00 | | |
HH Total exceptional expenses (VIII) | 150.00 | 3 229 949.00 | | 150.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 487 079.00 | 1 581 051.00 | | 487 079.00 |
HK Income tax | 9 537.00 | 4 187.00 | | 9 537.00 |
HL TOTAL REVENUE (I + III + V + VII) | 487 229.00 | 5 159 046.00 | | 487 229.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 16 394.00 | 3 894 356.00 | | 16 394.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 470 834.00 | 1 264 689.00 | | 470 834.00 |
