| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AJ Other Intangible Assets | 66 700.00 | 66 700.00 | | 66 700.00 |
BJ TOTAL (I) | 156 940.00 | 66 700.00 | 90 240.00 | 156 940.00 |
BZ Other receivables | 758.00 | | 758.00 | 758.00 |
CF Cash and cash equivalents | 952.00 | | 952.00 | 952.00 |
CJ TOTAL (II) | 1 710.00 | | 1 710.00 | 1 710.00 |
CO Grand total (0 to V) | 158 650.00 | 66 700.00 | 91 950.00 | 158 650.00 |
CU Other investments | 90 240.00 | | 90 240.00 | 90 240.00 |
| |
| 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) | 100.00 | 100.00 | | 100.00 |
DH Retained earnings | 50 125.00 | 51 965.00 | | 50 125.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -1 174.00 | -1 841.00 | | -1 174.00 |
DL TOTAL (I) | 50 051.00 | 51 225.00 | | 50 051.00 |
DU Loans and Debts from Credit Institutions (3) | | 13 474.00 | | |
DV Miscellaneous Loans and Financial Debts (4) | 40 889.00 | 28 093.00 | | 40 889.00 |
DX Trade payables and related accounts | 1 010.00 | 1 436.00 | | 1 010.00 |
EC TOTAL (IV) | 41 899.00 | 43 003.00 | | 41 899.00 |
EE Grand total (I to V) | 91 950.00 | 94 228.00 | | 91 950.00 |
EG Accrued income and payables due within one year | 41 899.00 | 43 003.00 | | 41 899.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | | | | |
FJ Net sales | | | | |
FR Total operating income (I) | | | | |
FW Other purchases and external expenses | | | 1 190.00 | |
FX Taxes, duties, and similar payments | | | 103.00 | |
FZ Social Security Contributions | | | 679.00 | |
GF Total Operating Expenses (II) | | | 1 972.00 | |
GG - OPERATING RESULT (I - II) | | | -1 972.00 | |
GR Interest and similar expenses | | | 202.00 | |
GU Total financial expenses (VI) | | | 202.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -202.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -2 174.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 1 000.00 | 160.00 | | 1 000.00 |
HD Total exceptional income (VII) | 1 000.00 | 160.00 | | 1 000.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 1 000.00 | 160.00 | | 1 000.00 |
HL TOTAL REVENUE (I + III + V + VII) | 1 000.00 | 2 160.00 | | 1 000.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 2 174.00 | 4 001.00 | | 2 174.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -1 174.00 | -1 841.00 | | -1 174.00 |
