| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BZ Other receivables | 18 358.00 | | 18 358.00 | 18 358.00 |
CF Cash and cash equivalents | 2 898.00 | | 2 898.00 | 2 898.00 |
CJ TOTAL (II) | 21 256.00 | | 21 256.00 | 21 256.00 |
CO Grand total (0 to V) | 21 256.00 | | 21 256.00 | 21 256.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 5 000.00 | 5 000.00 | | 5 000.00 |
DH Retained earnings | -68 677.00 | -45 212.00 | | -68 677.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 6 652.00 | -23 465.00 | | 6 652.00 |
DL TOTAL (I) | -57 024.00 | -63 677.00 | | -57 024.00 |
DV Miscellaneous Loans and Financial Debts (4) | 68 404.00 | 269 399.00 | | 68 404.00 |
DX Trade payables and related accounts | 9 877.00 | 52 210.00 | | 9 877.00 |
DY Tax and social security liabilities | | 12 263.00 | | |
EC TOTAL (IV) | 78 281.00 | 333 872.00 | | 78 281.00 |
EE Grand total (I to V) | 21 256.00 | 270 195.00 | | 21 256.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | -83 669.00 | | -83 669.00 | -83 669.00 |
FJ Net sales | -83 669.00 | | -83 669.00 | -83 669.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 19 619.00 | |
FR Total operating income (I) | | | -64 050.00 | |
FW Other purchases and external expenses | | | -8 774.00 | |
GE Other Expenses | | | 38.00 | |
GF Total Operating Expenses (II) | | | -8 736.00 | |
GG - OPERATING RESULT (I - II) | | | -55 314.00 | |
GR Interest and similar expenses | | | 1 373.00 | |
GU Total financial expenses (VI) | | | 1 373.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -1 373.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -56 687.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HB Exceptional income from capital transactions | 64 050.00 | 83 669.00 | | 64 050.00 |
HD Total exceptional income (VII) | 64 050.00 | 83 669.00 | | 64 050.00 |
HE Exceptional expenses on management operations | 711.00 | | | 711.00 |
HF Exceptional expenses on capital transactions | | 70 532.00 | | |
HH Total exceptional expenses (VIII) | 711.00 | 70 532.00 | | 711.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 63 339.00 | 13 137.00 | | 63 339.00 |
HL TOTAL REVENUE (I + III + V + VII) | | 83 669.00 | | |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | -6 652.00 | 107 133.00 | | -6 652.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 6 652.00 | -23 465.00 | | 6 652.00 |