| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 463 101.00 | | 463 101.00 | 463 101.00 |
BX Customers and related accounts | 1 638.00 | | 1 638.00 | 1 638.00 |
BZ Other receivables | 451 992.00 | | 451 992.00 | 451 992.00 |
CF Cash and cash equivalents | 18 744.00 | | 18 744.00 | 18 744.00 |
CJ TOTAL (II) | 472 374.00 | | 472 374.00 | 472 374.00 |
CN Currency translation adjustments (V) | 27 523.00 | | 27 523.00 | 27 523.00 |
CO Grand total (0 to V) | 962 998.00 | | 962 998.00 | 962 998.00 |
CU Other investments | 463 101.00 | | 463 101.00 | 463 101.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 000.00 | 1 000.00 | | 1 000.00 |
DH Retained earnings | -14 876.00 | -2 021.00 | | -14 876.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -32 819.00 | -12 855.00 | | -32 819.00 |
DL TOTAL (I) | -46 695.00 | -13 876.00 | | -46 695.00 |
DP Provisions for Risks | 27 523.00 | 935.00 | | 27 523.00 |
DR TOTAL (IV) | 27 523.00 | 935.00 | | 27 523.00 |
DU Loans and Debts from Credit Institutions (3) | 96.00 | 105.00 | | 96.00 |
DV Miscellaneous Loans and Financial Debts (4) | 973 698.00 | 1 033 474.00 | | 973 698.00 |
DX Trade payables and related accounts | 8 376.00 | 7 076.00 | | 8 376.00 |
EC TOTAL (IV) | 982 170.00 | 1 040 655.00 | | 982 170.00 |
EE Grand total (I to V) | 962 998.00 | 1 027 714.00 | | 962 998.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 4 316.00 | |
GF Total Operating Expenses (II) | | | 4 316.00 | |
GG - OPERATING RESULT (I - II) | | | -4 316.00 | |
GJ Financial income from other securities and fixed asset receivables | | | | |
GM Reversals of provisions and transfers of expenses | | | 935.00 | |
GN Positive exchange differences | | | 288.00 | |
GP Total financial income (V) | | | 1 223.00 | |
GQ Financial allocations to depreciation and provisions | | | 27 523.00 | |
GR Interest and similar expenses | | | 700.00 | |
GS Negative differences of foreign exchange | | | 1 503.00 | |
GU Total financial expenses (VI) | | | 29 726.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -28 503.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -32 819.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 1 223.00 | 1 638.00 | | 1 223.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 34 042.00 | 14 493.00 | | 34 042.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -32 819.00 | -12 855.00 | | -32 819.00 |
| |
| 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 | 357 787.00 | | 105 315.00 | 357 787.00 |
I3 DECREASES Total Financial Fixed Assets | | | 463 101.00 | |
I4 DECREASES Grand Total | | | 463 101.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 357 787.00 | | 105 315.00 | 357 787.00 |
