| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BD Other fixed assets | 302.00 | | 302.00 | 302.00 |
BJ TOTAL (I) | 302.00 | | 302.00 | 302.00 |
BZ Other receivables | 87 421.00 | | 87 421.00 | 87 421.00 |
CF Cash and cash equivalents | 257 414.00 | | 257 414.00 | 257 414.00 |
CJ TOTAL (II) | 344 835.00 | | 344 835.00 | 344 835.00 |
CO Grand total (0 to V) | 345 137.00 | | 345 137.00 | 345 137.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 8 000.00 | 8 000.00 | | 8 000.00 |
DD Legal reserve (1) | 969.00 | 969.00 | | 969.00 |
DE Statutory or contractual reserves | 526 045.00 | 526 045.00 | | 526 045.00 |
DH Retained earnings | -254 758.00 | | | -254 758.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -19 547.00 | -254 758.00 | | -19 547.00 |
DL TOTAL (I) | 260 708.00 | 280 255.00 | | 260 708.00 |
DV Miscellaneous Loans and Financial Debts (4) | 84 429.00 | 199 358.00 | | 84 429.00 |
DY Tax and social security liabilities | | 8 542.00 | | |
EC TOTAL (IV) | 84 429.00 | 207 900.00 | | 84 429.00 |
EE Grand total (I to V) | 345 137.00 | 488 156.00 | | 345 137.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 13 641.00 | |
FX Taxes, duties, and similar payments | | | | |
FY Salaries and Wages | | | 5 546.00 | |
FZ Social Security Contributions | | | | |
GF Total Operating Expenses (II) | | | 19 187.00 | |
GG - OPERATING RESULT (I - II) | | | -19 187.00 | |
GL Other interest and similar income | | | | |
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) | | | -19 187.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HB Exceptional income from capital transactions | | 1 017 733.00 | | |
HD Total exceptional income (VII) | | 1 017 733.00 | | |
HF Exceptional expenses on capital transactions | 360.00 | 1 243 250.00 | | 360.00 |
HH Total exceptional expenses (VIII) | 360.00 | 1 243 250.00 | | 360.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -360.00 | -225 517.00 | | -360.00 |
HL TOTAL REVENUE (I + III + V + VII) | | 1 017 738.00 | | |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 19 547.00 | 1 272 496.00 | | 19 547.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -19 547.00 | -254 758.00 | | -19 547.00 |
