| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 14 000.00 | | 14 000.00 | 14 000.00 |
BZ Other receivables | 70 000.00 | | 70 000.00 | 70 000.00 |
CF Cash and cash equivalents | 40 715.00 | | 40 715.00 | 40 715.00 |
CJ TOTAL (II) | 110 715.00 | | 110 715.00 | 110 715.00 |
CO Grand total (0 to V) | 124 715.00 | | 124 715.00 | 124 715.00 |
CR Shares due in more than one year | 70 000.00 | | | 70 000.00 |
CU Other investments | 14 000.00 | | 14 000.00 | 14 000.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 120 000.00 | | | 120 000.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -4 193.00 | | | -4 193.00 |
DL TOTAL (I) | 115 806.00 | | | 115 806.00 |
DV Miscellaneous Loans and Financial Debts (4) | 6 450.00 | | | 6 450.00 |
DX Trade payables and related accounts | 1 284.00 | | | 1 284.00 |
DY Tax and social security liabilities | 1 174.00 | | | 1 174.00 |
EC TOTAL (IV) | 8 908.00 | | | 8 908.00 |
EE Grand total (I to V) | 124 715.00 | | | 124 715.00 |
EG Accrued income and payables due within one year | 8 908.00 | | | 8 908.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 14 000.00 | | 14 000.00 | 14 000.00 |
FJ Net sales | 14 000.00 | | 14 000.00 | 14 000.00 |
FR Total operating income (I) | | | 14 000.00 | |
FU Purchases of raw materials and other supplies | | | 2 134.00 | |
FW Other purchases and external expenses | | | 1 583.00 | |
FY Salaries and Wages | | | 10 706.00 | |
GF Total Operating Expenses (II) | | | 14 424.00 | |
GG - OPERATING RESULT (I - II) | | | -424.00 | |
GL Other interest and similar income | | | 54.00 | |
GP Total financial income (V) | | | 54.00 | |
GR Interest and similar expenses | | | 86.00 | |
GU Total financial expenses (VI) | | | 86.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -31.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -456.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HB Exceptional income from capital transactions | 123 376.00 | | | 123 376.00 |
HD Total exceptional income (VII) | 123 376.00 | | | 123 376.00 |
HE Exceptional expenses on management operations | 7 113.00 | | | 7 113.00 |
HF Exceptional expenses on capital transactions | 120 000.00 | | | 120 000.00 |
HH Total exceptional expenses (VIII) | 127 113.00 | | | 127 113.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -3 736.00 | | | -3 736.00 |
HL TOTAL REVENUE (I + III + V + VII) | 137 430.00 | | | 137 430.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 141 623.00 | | | 141 623.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -4 193.00 | | | -4 193.00 |
