| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | | | 162 979.00 | |
BZ Other receivables | | | 1 186 779.00 | |
CF Cash and cash equivalents | | | 47.00 | |
CJ TOTAL (II) | | | 1 186 826.00 | |
CO Grand total (0 to V) | | | 1 349 805.00 | |
CS Evaluated investments - equity method | | | 162 979.00 | |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 30 000.00 | 30 000.00 | | 30 000.00 |
DH Retained earnings | -55 713.00 | -48 416.00 | | -55 713.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -4 612.00 | -7 297.00 | | -4 612.00 |
DL TOTAL (I) | -30 325.00 | -25 713.00 | | -30 325.00 |
DV Miscellaneous Loans and Financial Debts (4) | 1 373 738.00 | 1 373 638.00 | | 1 373 738.00 |
DX Trade payables and related accounts | 6 392.00 | 8 158.00 | | 6 392.00 |
EC TOTAL (IV) | 1 380 130.00 | 1 381 796.00 | | 1 380 130.00 |
EE Grand total (I to V) | 1 349 805.00 | 1 356 083.00 | | 1 349 805.00 |
EG Accrued income and payables due within one year | 6 392.00 | 1 381 796.00 | | 6 392.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FU Purchases of raw materials and other supplies | | | | |
FW Other purchases and external expenses | | | 4 488.00 | |
FX Taxes, duties, and similar payments | | | | |
GF Total Operating Expenses (II) | | | 4 488.00 | |
GG - OPERATING RESULT (I - II) | | | -4 488.00 | |
GR Interest and similar expenses | | | 124.00 | |
GU Total financial expenses (VI) | | | 124.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -124.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -4 612.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HB Exceptional income from capital transactions | | 12 241.00 | | |
HD Total exceptional income (VII) | | 12 241.00 | | |
HF Exceptional expenses on capital transactions | | 12 528.00 | | |
HH Total exceptional expenses (VIII) | | 12 528.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | | -287.00 | | |
HL TOTAL REVENUE (I + III + V + VII) | | 12 241.00 | | |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 4 612.00 | 19 538.00 | | 4 612.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -4 612.00 | -7 297.00 | | -4 612.00 |