| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AB Establishment Expenses | 1 500.00 | 601.00 | 899.00 | 1 500.00 |
BJ TOTAL (I) | 16 750.00 | 601.00 | 16 149.00 | 16 750.00 |
BX Customers and related accounts | 6 201.00 | | 6 201.00 | 6 201.00 |
BZ Other receivables | 19 881.00 | | 19 881.00 | 19 881.00 |
CF Cash and cash equivalents | | | | |
CJ TOTAL (II) | 26 081.00 | | 26 081.00 | 26 081.00 |
CO Grand total (0 to V) | 42 831.00 | 601.00 | 42 231.00 | 42 831.00 |
CS Evaluated investments - equity method | 15 250.00 | | 15 250.00 | 15 250.00 |
| |
| 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) | 9.00 | 2.00 | | 9.00 |
DG Other reserves | 177.00 | 39.00 | | 177.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 54.00 | 146.00 | | 54.00 |
DL TOTAL (I) | 1 241.00 | 1 187.00 | | 1 241.00 |
DU Loans and Debts from Credit Institutions (3) | 812.00 | | | 812.00 |
DV Miscellaneous Loans and Financial Debts (4) | 34 992.00 | 47 509.00 | | 34 992.00 |
DX Trade payables and related accounts | 4 143.00 | 5 643.00 | | 4 143.00 |
DY Tax and social security liabilities | 1 044.00 | 680.00 | | 1 044.00 |
DZ Fixed asset liabilities and related accounts | | 1 800.00 | | |
EC TOTAL (IV) | 40 990.00 | 55 632.00 | | 40 990.00 |
EE Grand total (I to V) | 42 231.00 | 56 819.00 | | 42 231.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 7 373.00 | | 7 373.00 | 7 373.00 |
FJ Net sales | 7 373.00 | | 7 373.00 | 7 373.00 |
FR Total operating income (I) | | | 7 373.00 | |
FW Other purchases and external expenses | | | 8 988.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 300.00 | |
GF Total Operating Expenses (II) | | | 9 288.00 | |
GG - OPERATING RESULT (I - II) | | | -1 915.00 | |
GR Interest and similar expenses | | | 105.00 | |
GU Total financial expenses (VI) | | | 105.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -105.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -2 020.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HB Exceptional income from capital transactions | 6 400.00 | 5 500.00 | | 6 400.00 |
HD Total exceptional income (VII) | 6 400.00 | 5 500.00 | | 6 400.00 |
HH Total exceptional expenses (VIII) | 4 316.00 | | | 4 316.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 2 084.00 | 5 500.00 | | 2 084.00 |
HK Income tax | 10.00 | 33.00 | | 10.00 |
HL TOTAL REVENUE (I + III + V + VII) | 13 773.00 | 8 766.00 | | 13 773.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 13 719.00 | 8 621.00 | | 13 719.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 54.00 | 146.00 | | 54.00 |
