| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BH Other financial assets | 2 850.00 | | 2 850.00 | 2 850.00 |
BJ TOTAL (I) | 292 850.00 | | 292 850.00 | 292 850.00 |
BZ Other receivables | 5 173.00 | | 5 173.00 | 5 173.00 |
CF Cash and cash equivalents | 626.00 | | 626.00 | 626.00 |
CJ TOTAL (II) | 5 799.00 | | 5 799.00 | 5 799.00 |
CO Grand total (0 to V) | 298 649.00 | | 298 649.00 | 298 649.00 |
CP Shares due in less than one year | 2 850.00 | | | 2 850.00 |
CU Other investments | 290 000.00 | | 290 000.00 | 290 000.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 25 000.00 | 25 000.00 | | 25 000.00 |
DD Legal reserve (1) | 2 500.00 | 2 500.00 | | 2 500.00 |
DG Other reserves | 181 824.00 | 128 030.00 | | 181 824.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -2 107.00 | 53 793.00 | | -2 107.00 |
DL TOTAL (I) | 207 217.00 | 209 324.00 | | 207 217.00 |
DV Miscellaneous Loans and Financial Debts (4) | 80 618.00 | 96 729.00 | | 80 618.00 |
DX Trade payables and related accounts | 4 224.00 | 2 739.00 | | 4 224.00 |
DY Tax and social security liabilities | 6 590.00 | | | 6 590.00 |
EC TOTAL (IV) | 91 432.00 | 99 468.00 | | 91 432.00 |
EE Grand total (I to V) | 298 649.00 | 308 792.00 | | 298 649.00 |
EG Accrued income and payables due within one year | 91 432.00 | 99 468.00 | | 91 432.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 30 000.00 | | 30 000.00 | 30 000.00 |
FJ Net sales | 30 000.00 | | 30 000.00 | 30 000.00 |
FR Total operating income (I) | | | 30 000.00 | |
FW Other purchases and external expenses | | | 3 148.00 | |
FX Taxes, duties, and similar payments | | | 1 950.00 | |
FY Salaries and Wages | | | 26 953.00 | |
GF Total Operating Expenses (II) | | | 32 051.00 | |
GG - OPERATING RESULT (I - II) | | | -2 051.00 | |
GR Interest and similar expenses | | | 56.00 | |
GU Total financial expenses (VI) | | | 56.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -56.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -2 107.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | | 3 047.00 | | |
HH Total exceptional expenses (VIII) | | 3 047.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | | -3 047.00 | | |
HL TOTAL REVENUE (I + III + V + VII) | 30 000.00 | 95 000.00 | | 30 000.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 32 107.00 | 41 207.00 | | 32 107.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -2 107.00 | 53 793.00 | | -2 107.00 |
| |
| 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 | 292 850.00 | | | 292 850.00 |
I3 DECREASES Total Financial Fixed Assets | | | 292 850.00 | |
I4 DECREASES Grand Total | | | 292 850.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 292 850.00 | | | 292 850.00 |
