| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 182 035.00 | 81 000.00 | 101 035.00 | 182 035.00 |
BZ Other receivables | 200.00 | | 200.00 | 200.00 |
CF Cash and cash equivalents | 287.00 | | 287.00 | 287.00 |
CJ TOTAL (II) | 487.00 | | 487.00 | 487.00 |
CO Grand total (0 to V) | 182 522.00 | 81 000.00 | 101 522.00 | 182 522.00 |
CS Evaluated investments - equity method | 182 035.00 | 81 000.00 | 101 035.00 | 182 035.00 |
| |
| 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 |
DD Legal reserve (1) | 100.00 | 100.00 | | 100.00 |
DH Retained earnings | -73 636.00 | -60 268.00 | | -73 636.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -1 502.00 | -13 368.00 | | -1 502.00 |
DL TOTAL (I) | -74 039.00 | -72 536.00 | | -74 039.00 |
DV Miscellaneous Loans and Financial Debts (4) | 174 420.00 | 172 109.00 | | 174 420.00 |
DX Trade payables and related accounts | 1 140.00 | 980.00 | | 1 140.00 |
DY Tax and social security liabilities | | 398.00 | | |
EC TOTAL (IV) | 175 561.00 | 173 487.00 | | 175 561.00 |
EE Grand total (I to V) | 101 522.00 | 100 951.00 | | 101 522.00 |
EG Accrued income and payables due within one year | 175 561.00 | 173 487.00 | | 175 561.00 |
| |
| 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 | | | 1 227.00 | |
FX Taxes, duties, and similar payments | | | 57.00 | |
FZ Social Security Contributions | | | 200.00 | |
GF Total Operating Expenses (II) | | | 1 484.00 | |
GG - OPERATING RESULT (I - II) | | | -1 484.00 | |
GL Other interest and similar income | | | 2.00 | |
GP Total financial income (V) | | | 2.00 | |
GR Interest and similar expenses | | | 1.00 | |
GU Total financial expenses (VI) | | | 1.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 1.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -1 483.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | 20.00 | 28.00 | | 20.00 |
HH Total exceptional expenses (VIII) | 20.00 | 28.00 | | 20.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -20.00 | -28.00 | | -20.00 |
HL TOTAL REVENUE (I + III + V + VII) | 2.00 | 2.00 | | 2.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 1 505.00 | 13 370.00 | | 1 505.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -1 503.00 | -13 368.00 | | -1 503.00 |
