| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AB Establishment Expenses | 762.00 | 762.00 | | 762.00 |
BJ TOTAL (I) | 3 811 988.00 | 762.00 | 3 811 225.00 | 3 811 988.00 |
CF Cash and cash equivalents | 14 096.00 | | 14 096.00 | 14 096.00 |
CJ TOTAL (II) | 14 096.00 | | 14 096.00 | 14 096.00 |
CO Grand total (0 to V) | 3 826 084.00 | 762.00 | 3 825 322.00 | 3 826 084.00 |
CU Other investments | 3 811 225.00 | | 3 811 225.00 | 3 811 225.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 2 302 680.00 | 2 302 680.00 | | 2 302 680.00 |
DD Legal reserve (1) | 66 388.00 | 66 388.00 | | 66 388.00 |
DH Retained earnings | 1 142 408.00 | 1 174 032.00 | | 1 142 408.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -23 357.00 | -31 624.00 | | -23 357.00 |
DL TOTAL (I) | 3 488 119.00 | | | 3 488 119.00 |
DX Trade payables and related accounts | 5 702.00 | 14 280.00 | | 5 702.00 |
EA Other liabilities | 331 500.00 | 295 500.00 | | 331 500.00 |
EC TOTAL (IV) | 337 202.00 | 310 233.00 | | 337 202.00 |
EE Grand total (I to V) | 3 825 322.00 | 3 821 709.00 | | 3 825 322.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 22 604.00 | |
FX Taxes, duties, and similar payments | | | 18.00 | |
GE Other Expenses | | | -254.00 | |
GF Total Operating Expenses (II) | | | 22 369.00 | |
GG - OPERATING RESULT (I - II) | | | -22 369.00 | |
GL Other interest and similar income | | | | |
GP Total financial income (V) | | | | |
GR Interest and similar expenses | | | 1 515.00 | |
GU Total financial expenses (VI) | | | 1 515.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -1 515.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -23 884.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A4 Equity method investments | 26.00 | 41.00 | | 26.00 |
HB Exceptional income from capital transactions | 861.00 | 335.00 | | 861.00 |
HD Total exceptional income (VII) | 861.00 | 335.00 | | 861.00 |
HF Exceptional expenses on capital transactions | 334.00 | | | 334.00 |
HH Total exceptional expenses (VIII) | 334.00 | | | 334.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 527.00 | 335.00 | | 527.00 |
HL TOTAL REVENUE (I + III + V + VII) | 861.00 | 364.00 | | 861.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 24 217.00 | 31 988.00 | | 24 217.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -23 357.00 | -31 824.00 | | -23 357.00 |
| |
| 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 | 5 702.00 | 5 702.00 | | 5 702.00 |
VI Group and Associates | 331 500.00 | 331 500.00 | | 331 500.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 337 202.00 | 337 202.00 | | 337 202.00 |
