| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BH Other financial assets | 66.00 | | 66.00 | 66.00 |
BJ TOTAL (I) | 66.00 | | 66.00 | 66.00 |
BV Advances and down payments on orders | 65.00 | | 65.00 | 65.00 |
BZ Other receivables | 52 630.00 | | 52 630.00 | 52 630.00 |
CF Cash and cash equivalents | 18 529.00 | | 18 529.00 | 18 529.00 |
CJ TOTAL (II) | 71 224.00 | | 71 224.00 | 71 224.00 |
CO Grand total (0 to V) | 71 290.00 | | 71 290.00 | 71 290.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 72 993.00 | 72 993.00 | | 72 993.00 |
DB Share, merger, contribution premiums, etc. | 21 037.00 | 21 037.00 | | 21 037.00 |
DD Legal reserve (1) | 7 299.00 | 7 299.00 | | 7 299.00 |
DH Retained earnings | -30 034.00 | -30 231.00 | | -30 034.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -143.00 | 197.00 | | -143.00 |
DL TOTAL (I) | 71 151.00 | 71 294.00 | | 71 151.00 |
DV Miscellaneous Loans and Financial Debts (4) | 26.00 | 103.00 | | 26.00 |
DX Trade payables and related accounts | 112.00 | 100.00 | | 112.00 |
EC TOTAL (IV) | 138.00 | 203.00 | | 138.00 |
EE Grand total (I to V) | 71 290.00 | 71 497.00 | | 71 290.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FQ Other income | | | | |
FR Total operating income (I) | | | | |
FW Other purchases and external expenses | | | 159.00 | |
FX Taxes, duties, and similar payments | | | | |
GE Other Expenses | | | 3.00 | |
GF Total Operating Expenses (II) | | | 162.00 | |
GG - OPERATING RESULT (I - II) | | | -162.00 | |
GL Other interest and similar income | | | 798.00 | |
GP Total financial income (V) | | | 798.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 798.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 636.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HF Exceptional expenses on capital transactions | 779.00 | | | 779.00 |
HH Total exceptional expenses (VIII) | 779.00 | | | 779.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -779.00 | | | -779.00 |
HK Income tax | | 77.00 | | |
HL TOTAL REVENUE (I + III + V + VII) | 799.00 | 648.00 | | 799.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 942.00 | 451.00 | | 942.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -143.00 | 197.00 | | -143.00 |
| |
| 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 | | | 66.00 | |
I3 DECREASES Total Financial Fixed Assets | | | 66.00 | |
I4 DECREASES Grand Total | | | 66.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | | | 66.00 | |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8B Suppliers and Related Accounts | 112.00 | 112.00 | | 112.00 |
UT Other financial assets | 66.00 | | 66.00 | 66.00 |
VB VAT | 144.00 | 144.00 | | 144.00 |
VC Group and associates | 52 486.00 | 52 486.00 | | 52 486.00 |
VI Group and Associates | 26.00 | 26.00 | | 26.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 52 696.00 | 52 630.00 | 66.00 | 52 696.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 138.00 | 138.00 | | 138.00 |
