| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 51.00 | | 51.00 | 51.00 |
BZ Other receivables | 4 394.00 | | 4 394.00 | 4 394.00 |
CF Cash and cash equivalents | 1 757.00 | | 1 757.00 | 1 757.00 |
CJ TOTAL (II) | 6 151.00 | | 6 151.00 | 6 151.00 |
CO Grand total (0 to V) | 6 202.00 | | 6 202.00 | 6 202.00 |
CU Other investments | 51.00 | | 51.00 | 51.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 38 121.00 | 38 121.00 | | 38 121.00 |
DB Share, merger, contribution premiums, etc. | 18 359.00 | 18 359.00 | | 18 359.00 |
DH Retained earnings | -76 318.00 | -71 099.00 | | -76 318.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -6 550.00 | -5 219.00 | | -6 550.00 |
DL TOTAL (I) | -26 388.00 | -19 838.00 | | -26 388.00 |
DV Miscellaneous Loans and Financial Debts (4) | 30 303.00 | 25 424.00 | | 30 303.00 |
DX Trade payables and related accounts | 2 287.00 | 2 104.00 | | 2 287.00 |
EC TOTAL (IV) | 32 590.00 | 27 527.00 | | 32 590.00 |
EE Grand total (I to V) | 6 202.00 | 7 689.00 | | 6 202.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FQ Other income | | | 1.00 | |
FR Total operating income (I) | | | 1.00 | |
FW Other purchases and external expenses | | | 6 144.00 | |
GE Other Expenses | | | 153.00 | |
GF Total Operating Expenses (II) | | | 6 297.00 | |
GG - OPERATING RESULT (I - II) | | | -6 297.00 | |
GH Attributed profit or transferred loss (III) | | | 208.00 | |
GI Supported loss or transferred profit (IV) | | | 310.00 | |
GL Other interest and similar income | | | 18.00 | |
GP Total financial income (V) | | | 18.00 | |
GR Interest and similar expenses | | | 169.00 | |
GU Total financial expenses (VI) | | | 169.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -151.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -6 550.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HF Exceptional expenses on capital transactions | | 10.00 | | |
HH Total exceptional expenses (VIII) | | 10.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | | -10.00 | | |
HL TOTAL REVENUE (I + III + V + VII) | 227.00 | 830.00 | | 227.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 6 777.00 | 6 049.00 | | 6 777.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -6 550.00 | -5 219.00 | | -6 550.00 |