| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 2 290.00 | 2 290.00 | | 2 290.00 |
BH Other financial assets | | | | |
BJ TOTAL (I) | 2 290.00 | 2 290.00 | | 2 290.00 |
BX Customers and related accounts | 1 600.00 | | 1 600.00 | 1 600.00 |
BZ Other receivables | 721 241.00 | | 721 241.00 | 721 241.00 |
CD Marketable securities | | | | |
CF Cash and cash equivalents | | | | |
CH Prepaid expenses | | | | |
CJ TOTAL (II) | 722 841.00 | | 722 841.00 | 722 841.00 |
CO Grand total (0 to V) | 725 131.00 | 2 290.00 | 722 841.00 | 725 131.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 213 226.00 | 213 226.00 | | 213 226.00 |
DB Share, merger, contribution premiums, etc. | 616 248.00 | 616 248.00 | | 616 248.00 |
DD Legal reserve (1) | 21 323.00 | 21 323.00 | | 21 323.00 |
DH Retained earnings | -108 419.00 | | | -108 419.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -29 137.00 | -108 419.00 | | -29 137.00 |
DL TOTAL (I) | 713 241.00 | 742 378.00 | | 713 241.00 |
DU Loans and Debts from Credit Institutions (3) | | 61.00 | | |
DX Trade payables and related accounts | 9 600.00 | 18 922.00 | | 9 600.00 |
EC TOTAL (IV) | 9 600.00 | 18 983.00 | | 9 600.00 |
EE Grand total (I to V) | 722 841.00 | 761 361.00 | | 722 841.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FQ Other income | | | 5.00 | |
FR Total operating income (I) | | | 5.00 | |
FW Other purchases and external expenses | | | 33 837.00 | |
FX Taxes, duties, and similar payments | | | 739.00 | |
FY Salaries and Wages | | | | |
FZ Social Security Contributions | | | | |
GE Other Expenses | | | 189.00 | |
GF Total Operating Expenses (II) | | | 35 262.00 | |
GG - OPERATING RESULT (I - II) | | | -35 257.00 | |
GP Total financial income (V) | | | 6 381.00 | |
GU Total financial expenses (VI) | | | 262.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 6 120.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -29 137.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HH Total exceptional expenses (VIII) | | 646.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | | -646.00 | | |
HL TOTAL REVENUE (I + III + V + VII) | 6 386.00 | 13 227.00 | | 6 386.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 35 524.00 | 121 646.00 | | 35 524.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -29 137.00 | -108 419.00 | | -29 137.00 |
| |
| 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 | 2 867.00 | | | 2 867.00 |
I4 DECREASES Grand Total | | | 2 290.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 2 290.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 2 290.00 | | | 2 290.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 577.00 | | | 577.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 1 793.00 | 497.00 | | 1 793.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 1 793.00 | 497.00 | | 1 793.00 |
| |
| 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 | 9 600.00 | 9 600.00 | | 9 600.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 722 841.00 | 722 841.00 | | 722 841.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 9 600.00 | 9 600.00 | | 9 600.00 |
