| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 1 577 430.00 | 1 000 000.00 | 577 430.00 | 1 577 430.00 |
BV Advances and down payments on orders | 515.00 | | 515.00 | 515.00 |
BZ Other receivables | 6.00 | | 6.00 | 6.00 |
CF Cash and cash equivalents | 68 722.00 | | 68 722.00 | 68 722.00 |
CJ TOTAL (II) | 69 243.00 | | 69 243.00 | 69 243.00 |
CO Grand total (0 to V) | 1 646 673.00 | 1 000 000.00 | 646 673.00 | 1 646 673.00 |
CU Other investments | 1 577 430.00 | 1 000 000.00 | 577 430.00 | 1 577 430.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 494 030.00 | 494 030.00 | | 494 030.00 |
DF Regulated reserves (1) | 595.00 | 595.00 | | 595.00 |
DH Retained earnings | -164 562.00 | -153 933.00 | | -164 562.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -6 101.00 | -10 629.00 | | -6 101.00 |
DL TOTAL (I) | 323 962.00 | 330 063.00 | | 323 962.00 |
DX Trade payables and related accounts | 12 360.00 | 14 659.00 | | 12 360.00 |
EA Other liabilities | 310 351.00 | 355 351.00 | | 310 351.00 |
EC TOTAL (IV) | 322 711.00 | 370 010.00 | | 322 711.00 |
EE Grand total (I to V) | 646 673.00 | 700 073.00 | | 646 673.00 |
| |
| 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 | | | | |
FR Total operating income (I) | | | | |
FW Other purchases and external expenses | | | 11 124.00 | |
FX Taxes, duties, and similar payments | | | 4 271.00 | |
GE Other Expenses | | | | |
GF Total Operating Expenses (II) | | | 15 395.00 | |
GG - OPERATING RESULT (I - II) | | | -15 395.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 9 294.00 | |
GM Reversals of provisions and transfers of expenses | | | | |
GP Total financial income (V) | | | 9 294.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 9 294.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -6 101.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HF Exceptional expenses on capital transactions | | 12 000.00 | | |
HH Total exceptional expenses (VIII) | | 12 000.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | | -12 000.00 | | |
HL TOTAL REVENUE (I + III + V + VII) | 9 294.00 | 24 000.00 | | 9 294.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 15 395.00 | 34 629.00 | | 15 395.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -6 101.00 | -10 629.00 | | -6 101.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3Z Total regulated provisions | 1 000 000.00 | | | 1 000 000.00 |
7C Grand total | 1 000 000.00 | | | 1 000 000.00 |
