| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | | | 366 511.00 | |
BZ Other receivables | | | 11 298.00 | |
CH Prepaid expenses | | | 18 331.00 | |
CJ TOTAL (II) | | | 29 629.00 | |
CO Grand total (0 to V) | | | 396 140.00 | |
CU Other investments | | | 366 511.00 | |
| |
| 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 |
DD Legal reserve (1) | 3 000.00 | 3 000.00 | | 3 000.00 |
DG Other reserves | 318 931.00 | 250 325.00 | | 318 931.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -4 163.00 | 68 606.00 | | -4 163.00 |
DK Regulated provisions | 16 511.00 | 16 511.00 | | 16 511.00 |
DL TOTAL (I) | 364 278.00 | 368 442.00 | | 364 278.00 |
DU Loans and Debts from Credit Institutions (3) | | 2 953.00 | | |
DX Trade payables and related accounts | 2 018.00 | 1 998.00 | | 2 018.00 |
EA Other liabilities | 29 843.00 | 22 917.00 | | 29 843.00 |
EC TOTAL (IV) | 31 861.00 | 27 868.00 | | 31 861.00 |
EE Grand total (I to V) | 396 140.00 | 396 310.00 | | 396 140.00 |
EG Accrued income and payables due within one year | 31 861.00 | 27 868.00 | | 31 861.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | | 2 953.00 | | |
| |
| 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 | | | 2 767.00 | |
GF Total Operating Expenses (II) | | | 2 767.00 | |
GG - OPERATING RESULT (I - II) | | | -2 767.00 | |
GJ Financial income from other securities and fixed asset receivables | | | | |
GP Total financial income (V) | | | | |
GR Interest and similar expenses | | | | |
GU Total financial expenses (VI) | | | | |
GV - FINANCIAL INCOME (V - VI) | | | | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -2 767.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | 1 396.00 | | | 1 396.00 |
HH Total exceptional expenses (VIII) | 1 396.00 | | | 1 396.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -1 396.00 | | | -1 396.00 |
HK Income tax | | -363.00 | | |
HL TOTAL REVENUE (I + III + V + VII) | | 71 375.00 | | |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 4 163.00 | 2 769.00 | | 4 163.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -4 163.00 | 68 606.00 | | -4 163.00 |
| |
| 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 | 368 125.00 | | | 368 125.00 |
CZ ACQUISITIONS: Establishment, Development, or Research Expenses | 1 614.00 | | | 1 614.00 |
I3 DECREASES Total Financial Fixed Assets | | | 366 511.00 | |
I4 DECREASES Grand Total | | | 368 125.00 | |
IN DECREASES Start-up, development, or research expenses | | | 1 614.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 366 511.00 | | | 366 511.00 |
