| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 104 799.00 | | 104 799.00 | 104 799.00 |
CF Cash and cash equivalents | 899 056.00 | | 899 056.00 | 899 056.00 |
CJ TOTAL (II) | 899 056.00 | | 899 056.00 | 899 056.00 |
CO Grand total (0 to V) | 1 003 855.00 | | 1 003 855.00 | 1 003 855.00 |
CU Other investments | 104 799.00 | | 104 799.00 | 104 799.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 915 000.00 | 915 000.00 | | 915 000.00 |
DD Legal reserve (1) | 88 502.00 | 88 502.00 | | 88 502.00 |
DE Statutory or contractual reserves | 10 685.00 | 10 685.00 | | 10 685.00 |
DH Retained earnings | -6 008.00 | -2 168.00 | | -6 008.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -10 731.00 | -3 840.00 | | -10 731.00 |
DL TOTAL (I) | 997 448.00 | 1 008 180.00 | | 997 448.00 |
DX Trade payables and related accounts | 6 407.00 | 1 870.00 | | 6 407.00 |
DY Tax and social security liabilities | | 155.00 | | |
EC TOTAL (IV) | 6 407.00 | 2 025.00 | | 6 407.00 |
EE Grand total (I to V) | 1 003 855.00 | 1 010 205.00 | | 1 003 855.00 |
EG Accrued income and payables due within one year | 6 407.00 | 2 025.00 | | 6 407.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 9 714.00 | |
FX Taxes, duties, and similar payments | | | 1 004.00 | |
GF Total Operating Expenses (II) | | | 10 718.00 | |
GG - OPERATING RESULT (I - II) | | | -10 718.00 | |
GR Interest and similar expenses | | | 12.00 | |
GU Total financial expenses (VI) | | | 12.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -12.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -10 731.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HB Exceptional income from capital transactions | 358 974.00 | | | 358 974.00 |
HD Total exceptional income (VII) | 358 974.00 | | | 358 974.00 |
HF Exceptional expenses on capital transactions | 358 974.00 | | | 358 974.00 |
HH Total exceptional expenses (VIII) | 358 974.00 | | | 358 974.00 |
HL TOTAL REVENUE (I + III + V + VII) | 358 974.00 | | | 358 974.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 369 705.00 | 3 840.00 | | 369 705.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -10 731.00 | -3 840.00 | | -10 731.00 |
| |
| 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 | 104 799.00 | | 358 974.00 | 104 799.00 |
I3 DECREASES Total Financial Fixed Assets | | 358 974.00 | 104 799.00 | |
I4 DECREASES Grand Total | | 358 974.00 | 104 799.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 104 799.00 | | 358 974.00 | 104 799.00 |
| |
| 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 | 6 407.00 | 6 407.00 | | 6 407.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 6 407.00 | 6 407.00 | | 6 407.00 |
