| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 250 000.00 | | 250 000.00 | 250 000.00 |
BZ Other receivables | | | | |
CF Cash and cash equivalents | 1 070 007.00 | | 1 070 007.00 | 1 070 007.00 |
CJ TOTAL (II) | 1 070 007.00 | | 1 070 007.00 | 1 070 007.00 |
CO Grand total (0 to V) | 1 320 007.00 | | 1 320 007.00 | 1 320 007.00 |
CU Other investments | 250 000.00 | | 250 000.00 | 250 000.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 40 000.00 | 40 000.00 | | 40 000.00 |
DG Other reserves | 4 000.00 | 4 000.00 | | 4 000.00 |
DH Retained earnings | 1 271 195.00 | 1 290 212.00 | | 1 271 195.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -11 434.00 | -19 018.00 | | -11 434.00 |
DL TOTAL (I) | 1 303 760.00 | 1 315 195.00 | | 1 303 760.00 |
DU Loans and Debts from Credit Institutions (3) | | 70.00 | | |
DX Trade payables and related accounts | 16 246.00 | 3 600.00 | | 16 246.00 |
EA Other liabilities | | 17 184.00 | | |
EC TOTAL (IV) | 16 246.00 | 20 854.00 | | 16 246.00 |
EE Grand total (I to V) | 1 320 007.00 | 1 336 049.00 | | 1 320 007.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 7 872.00 | |
FR Total operating income (I) | | | 7 872.00 | |
FW Other purchases and external expenses | | | 11 303.00 | |
FX Taxes, duties, and similar payments | | | 131.00 | |
GE Other Expenses | | | 7 872.00 | |
GF Total Operating Expenses (II) | | | 19 307.00 | |
GG - OPERATING RESULT (I - II) | | | -11 434.00 | |
GM Reversals of provisions and transfers of expenses | | | 608 630.00 | |
GP Total financial income (V) | | | 608 630.00 | |
GR Interest and similar expenses | | | | |
GU Total financial expenses (VI) | | | | |
GV - FINANCIAL INCOME (V - VI) | | | 608 630.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 597 196.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | | 14 287.00 | | |
HF Exceptional expenses on capital transactions | 608 630.00 | | | 608 630.00 |
HH Total exceptional expenses (VIII) | 608 630.00 | 14 287.00 | | 608 630.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -608 630.00 | -14 287.00 | | -608 630.00 |
HL TOTAL REVENUE (I + III + V + VII) | 616 502.00 | 16 267.00 | | 616 502.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 627 937.00 | 35 284.00 | | 627 937.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -11 434.00 | -19 018.00 | | -11 434.00 |
