| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 853.00 | 227.00 | 626.00 | 853.00 |
BD Other fixed assets | 136 030.00 | | 136 030.00 | 136 030.00 |
BJ TOTAL (I) | 136 883.00 | 227.00 | 136 656.00 | 136 883.00 |
CF Cash and cash equivalents | 1 789 562.00 | | 1 789 562.00 | 1 789 562.00 |
CJ TOTAL (II) | 1 789 562.00 | | 1 789 562.00 | 1 789 562.00 |
CO Grand total (0 to V) | 1 926 445.00 | 227.00 | 1 926 219.00 | 1 926 445.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 200 000.00 | 200 000.00 | | 200 000.00 |
DB Share, merger, contribution premiums, etc. | 160 370.00 | 160 370.00 | | 160 370.00 |
DD Legal reserve (1) | 20 000.00 | 20 000.00 | | 20 000.00 |
DG Other reserves | 1 541 323.00 | 1 568 787.00 | | 1 541 323.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -9 282.00 | -27 465.00 | | -9 282.00 |
DL TOTAL (I) | 1 912 411.00 | 1 921 693.00 | | 1 912 411.00 |
DX Trade payables and related accounts | 3 120.00 | 3 060.00 | | 3 120.00 |
EC TOTAL (IV) | 13 807.00 | 11 873.00 | | 13 807.00 |
EE Grand total (I to V) | 1 926 219.00 | 1 933 566.00 | | 1 926 219.00 |
| |
| 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 | | | 562.00 | |
FR Total operating income (I) | | | 562.00 | |
FW Other purchases and external expenses | | | 8 103.00 | |
FX Taxes, duties, and similar payments | | | 2 849.00 | |
FY Salaries and Wages | | | 22 884.00 | |
FZ Social Security Contributions | | | 11 385.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 227.00 | |
GF Total Operating Expenses (II) | | | 45 448.00 | |
GG - OPERATING RESULT (I - II) | | | -44 885.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 2 207.00 | |
GL Other interest and similar income | | | 33 397.00 | |
GP Total financial income (V) | | | 35 604.00 | |
GR Interest and similar expenses | | | | |
GU Total financial expenses (VI) | | | | |
GV - FINANCIAL INCOME (V - VI) | | | 35 604.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -9 281.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | | 2.00 | | |
HD Total exceptional income (VII) | | 2.00 | | |
HE Exceptional expenses on management operations | 1.00 | 98.00 | | 1.00 |
HH Total exceptional expenses (VIII) | 1.00 | 98.00 | | 1.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -1.00 | -96.00 | | -1.00 |
HL TOTAL REVENUE (I + III + V + VII) | 36 167.00 | 20 551.00 | | 36 167.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 45 449.00 | 48 016.00 | | 45 449.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -9 282.00 | -27 465.00 | | -9 282.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8A Miscellaneous Loans and Financial Debts | 3 274.00 | 3 321.00 | | 3 274.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 13 807.00 | 13 855.00 | | 13 807.00 |
