| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 166.00 | | 166.00 | 166.00 |
BZ Other receivables | 1 022 449.00 | | 1 022 449.00 | 1 022 449.00 |
CF Cash and cash equivalents | 2 658.00 | | 2 658.00 | 2 658.00 |
CJ TOTAL (II) | 1 025 107.00 | | 1 025 107.00 | 1 025 107.00 |
CO Grand total (0 to V) | 1 025 273.00 | | 1 025 273.00 | 1 025 273.00 |
CU Other investments | 166.00 | | 166.00 | 166.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 916 048.00 | | | 916 048.00 |
DD Legal reserve (1) | 26 344.00 | | | 26 344.00 |
DH Retained earnings | 60 021.00 | | | 60 021.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -5 079.00 | | | -5 079.00 |
DL TOTAL (I) | 997 333.00 | | | 997 333.00 |
DU Loans and Debts from Credit Institutions (3) | 158.00 | | | 158.00 |
DV Miscellaneous Loans and Financial Debts (4) | 13 331.00 | | | 13 331.00 |
DX Trade payables and related accounts | 13 664.00 | | | 13 664.00 |
EA Other liabilities | 787.00 | | | 787.00 |
EC TOTAL (IV) | 27 940.00 | | | 27 940.00 |
EE Grand total (I to V) | 1 025 273.00 | | | 1 025 273.00 |
EG Accrued income and payables due within one year | 27 940.00 | | | 27 940.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 158.00 | | | 158.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 13 780.00 | |
GF Total Operating Expenses (II) | | | 13 780.00 | |
GG - OPERATING RESULT (I - II) | | | -13 780.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 11 153.00 | |
GP Total financial income (V) | | | 11 153.00 | |
GR Interest and similar expenses | | | 2 503.00 | |
GU Total financial expenses (VI) | | | 2 503.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 8 650.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -5 129.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 100.00 | | | 100.00 |
HB Exceptional income from capital transactions | 74.00 | | | 74.00 |
HD Total exceptional income (VII) | 174.00 | | | 174.00 |
HE Exceptional expenses on management operations | 50.00 | | | 50.00 |
HF Exceptional expenses on capital transactions | 74.00 | | | 74.00 |
HH Total exceptional expenses (VIII) | 124.00 | | | 124.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 50.00 | | | 50.00 |
HL TOTAL REVENUE (I + III + V + VII) | 11 327.00 | | | 11 327.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 16 406.00 | | | 16 406.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -5 079.00 | | | -5 079.00 |
| |
| 5 - Fixed assets increase - decrease | Gross value at beginning of year - Item by item | Revaluation - Disposals | Acquisition - Gross value at year-end | |
0G ACQUISITIONS Total General Total | 180.00 | | 60.00 | 180.00 |
I3 DECREASES Total Financial Fixed Assets | | 74.00 | 166.00 | |
I4 DECREASES Grand Total | | 74.00 | 166.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 180.00 | | 60.00 | 180.00 |
