| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AR Technical installations, industrial equipment and tools | | | | |
BJ TOTAL (I) | | | 366 300.00 | |
CF Cash and cash equivalents | | | 97 503.00 | |
CJ TOTAL (II) | | | 97 503.00 | |
CO Grand total (0 to V) | | | 463 803.00 | |
CS Evaluated investments - equity method | | | 366 300.00 | |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 20 860.00 | 20 860.00 | | 20 860.00 |
DD Legal reserve (1) | 2 086.00 | 2 086.00 | | 2 086.00 |
DE Statutory or contractual reserves | 433 678.00 | 438 920.00 | | 433 678.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -5 688.00 | 54 758.00 | | -5 688.00 |
DL TOTAL (I) | 450 936.00 | 516 624.00 | | 450 936.00 |
DV Miscellaneous Loans and Financial Debts (4) | 10 449.00 | 10 404.00 | | 10 449.00 |
DX Trade payables and related accounts | 2 418.00 | 2 364.00 | | 2 418.00 |
EC TOTAL (IV) | 12 867.00 | 12 768.00 | | 12 867.00 |
EE Grand total (I to V) | 463 803.00 | 529 392.00 | | 463 803.00 |
EI Including equity loans | 10 449.00 | | | 10 449.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 3 237.00 | |
FX Taxes, duties, and similar payments | | | 228.00 | |
FZ Social Security Contributions | | | 1 900.00 | |
GF Total Operating Expenses (II) | | | 5 365.00 | |
GG - OPERATING RESULT (I - II) | | | -5 365.00 | |
GJ Financial income from other securities and fixed asset receivables | | | | |
GP Total financial income (V) | | | | |
GR Interest and similar expenses | | | 133.00 | |
GU Total financial expenses (VI) | | | 133.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -133.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -5 498.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | 190.00 | 2.00 | | 190.00 |
HH Total exceptional expenses (VIII) | 190.00 | 2.00 | | 190.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -190.00 | -2.00 | | -190.00 |
HL TOTAL REVENUE (I + III + V + VII) | | 61 200.00 | | |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 5 688.00 | 6 442.00 | | 5 688.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -5 688.00 | 54 758.00 | | -5 688.00 |
| |
| 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 | 366 300.00 | | | 366 300.00 |
I3 DECREASES Total Financial Fixed Assets | | | 366 300.00 | |
I4 DECREASES Grand Total | | | 366 300.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 366 300.00 | | | 366 300.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8B Suppliers and Related Accounts | 2 418.00 | 2 418.00 | | 2 418.00 |
VI Group and Associates | 10 449.00 | 10 449.00 | | 10 449.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 12 867.00 | 12 867.00 | | 12 867.00 |
