| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 864.00 | 440.00 | 424.00 | 864.00 |
BJ TOTAL (I) | 864.00 | 440.00 | 424.00 | 864.00 |
BZ Other receivables | 177 467.00 | | 177 467.00 | 177 467.00 |
CF Cash and cash equivalents | 9 031.00 | | 9 031.00 | 9 031.00 |
CH Prepaid expenses | 350.00 | | 350.00 | 350.00 |
CJ TOTAL (II) | 186 849.00 | | 186 849.00 | 186 849.00 |
CO Grand total (0 to V) | 187 713.00 | 440.00 | 187 273.00 | 187 713.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 167 963.00 | 167 963.00 | | 167 963.00 |
DD Legal reserve (1) | 16 796.00 | 16 796.00 | | 16 796.00 |
DG Other reserves | 3 600.00 | 55 600.00 | | 3 600.00 |
DH Retained earnings | 188.00 | 97.00 | | 188.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -10 423.00 | -11 909.00 | | -10 423.00 |
DL TOTAL (I) | 178 125.00 | 228 547.00 | | 178 125.00 |
DV Miscellaneous Loans and Financial Debts (4) | 3 654.00 | 6 157.00 | | 3 654.00 |
DX Trade payables and related accounts | 5 494.00 | 6 164.00 | | 5 494.00 |
DY Tax and social security liabilities | | 520.00 | | |
EC TOTAL (IV) | 9 148.00 | 12 842.00 | | 9 148.00 |
EE Grand total (I to V) | 187 273.00 | 241 389.00 | | 187 273.00 |
EG Accrued income and payables due within one year | 9 148.00 | 12 842.00 | | 9 148.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FQ Other income | | | 520.00 | |
FR Total operating income (I) | | | 520.00 | |
FW Other purchases and external expenses | | | 10 598.00 | |
FX Taxes, duties, and similar payments | | | 1 393.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 288.00 | |
GF Total Operating Expenses (II) | | | 12 279.00 | |
GG - OPERATING RESULT (I - II) | | | -11 759.00 | |
GL Other interest and similar income | | | 1 336.00 | |
GP Total financial income (V) | | | 1 336.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 1 336.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -10 423.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HC Reversals of provisions and transfers of expenses | | 1 622.00 | | |
HD Total exceptional income (VII) | | 1 622.00 | | |
HE Exceptional expenses on management operations | | 1 622.00 | | |
HH Total exceptional expenses (VIII) | | 1 622.00 | | |
HL TOTAL REVENUE (I + III + V + VII) | 1 856.00 | 1 883.00 | | 1 856.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 12 279.00 | 13 792.00 | | 12 279.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -10 423.00 | -11 909.00 | | -10 423.00 |
