| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 3 317.00 | | 3 317.00 | 3 317.00 |
BZ Other receivables | 95 010.00 | | 95 010.00 | 95 010.00 |
CF Cash and cash equivalents | 730 139.00 | | 730 139.00 | 730 139.00 |
CJ TOTAL (II) | 825 150.00 | | 825 150.00 | 825 150.00 |
CO Grand total (0 to V) | 828 467.00 | | 828 467.00 | 828 467.00 |
CU Other investments | 3 317.00 | | 3 317.00 | 3 317.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 8 000.00 | | | 8 000.00 |
DD Legal reserve (1) | 800.00 | | | 800.00 |
DG Other reserves | 832 985.00 | | | 832 985.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -19 754.00 | | | -19 754.00 |
DL TOTAL (I) | 822 031.00 | | | 822 031.00 |
DU Loans and Debts from Credit Institutions (3) | 64.00 | | | 64.00 |
DX Trade payables and related accounts | 5 618.00 | | | 5 618.00 |
DY Tax and social security liabilities | 753.00 | | | 753.00 |
EC TOTAL (IV) | 6 435.00 | | | 6 435.00 |
EE Grand total (I to V) | 828 467.00 | | | 828 467.00 |
EG Accrued income and payables due within one year | 6 435.00 | | | 6 435.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 64.00 | | | 64.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 22 737.00 | |
FX Taxes, duties, and similar payments | | | 257.00 | |
FZ Social Security Contributions | | | 514.00 | |
GF Total Operating Expenses (II) | | | 23 508.00 | |
GG - OPERATING RESULT (I - II) | | | -23 508.00 | |
GL Other interest and similar income | | | 3 754.00 | |
GP Total financial income (V) | | | 3 754.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 3 754.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -19 754.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A2 TOTAL ASSETS | 514.00 | | | 514.00 |
HL TOTAL REVENUE (I + III + V + VII) | 3 754.00 | | | 3 754.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 23 508.00 | | | 23 508.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -19 754.00 | | | -19 754.00 |
| |
| 5 - Fixed assets increase - decrease | Gross value at beginning of year - Item by item | Revaluation - Disposals | Acquisition - Gross value at year-end | |
0G ACQUISITIONS Total General Total | 3 317.00 | | | 3 317.00 |
I3 DECREASES Total Financial Fixed Assets | | | 3 317.00 | |
I4 DECREASES Grand Total | | | 3 317.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 3 317.00 | | | 3 317.00 |
| |
| 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 | 5 618.00 | 5 618.00 | | 5 618.00 |
8K Other liabilities (including liabilities related to repo transactions) | 674.00 | 674.00 | | 674.00 |
VG Loans with a maturity of up to one year at origin | 64.00 | 64.00 | | 64.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 95 011.00 | 95 011.00 | | 95 011.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 6 435.00 | 6 435.00 | | 6 435.00 |
