| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BX Customers and related accounts | 185 499.00 | 155 099.00 | 30 399.00 | 185 499.00 |
CB Subscribed and called capital, not paid | | | | |
CF Cash and cash equivalents | 494 864.00 | | 494 864.00 | 494 864.00 |
CJ TOTAL (II) | 680 363.00 | 155 099.00 | 525 264.00 | 680 363.00 |
CO Grand total (0 to V) | 680 363.00 | 155 099.00 | 525 264.00 | 680 363.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 2 684 475.00 | 2 684 475.00 | | 2 684 475.00 |
DD Legal reserve (1) | 342 864.00 | 342 864.00 | | 342 864.00 |
DH Retained earnings | -2 760 708.00 | -2 407 080.00 | | -2 760 708.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -49 981.00 | -353 628.00 | | -49 981.00 |
DL TOTAL (I) | 216 651.00 | 266 632.00 | | 216 651.00 |
DP Provisions for Risks | 265 000.00 | 265 000.00 | | 265 000.00 |
DR TOTAL (IV) | 265 000.00 | 265 000.00 | | 265 000.00 |
DV Miscellaneous Loans and Financial Debts (4) | 103.00 | 99.00 | | 103.00 |
DX Trade payables and related accounts | 13 110.00 | 20 689.00 | | 13 110.00 |
DY Tax and social security liabilities | 30 399.00 | 30 399.00 | | 30 399.00 |
DZ Fixed asset liabilities and related accounts | 1.00 | 1.00 | | 1.00 |
EC TOTAL (IV) | 43 613.00 | 51 188.00 | | 43 613.00 |
EE Grand total (I to V) | 525 264.00 | 582 820.00 | | 525 264.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FQ Other income | | | 1 000.00 | |
FR Total operating income (I) | | | 1 000.00 | |
FW Other purchases and external expenses | | | 50 902.00 | |
FX Taxes, duties, and similar payments | | | 75.00 | |
GD Operating Expenses - Contingencies and Expenses: Provisions | | | | |
GF Total Operating Expenses (II) | | | 50 977.00 | |
GG - OPERATING RESULT (I - II) | | | -49 977.00 | |
GR Interest and similar expenses | | | 4.00 | |
GU Total financial expenses (VI) | | | 4.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -4.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -49 981.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 1 000.00 | | | 1 000.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 50 981.00 | 353 628.00 | | 50 981.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -49 981.00 | -353 628.00 | | -49 981.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
4A Provisions for litigation | | | | |
5Z Total provisions for risks and expenses | 265 000.00 | | | 265 000.00 |
6T Receivables | 155 099.00 | | | 155 099.00 |
7B Total provisions for depreciation | 155 099.00 | | | 155 099.00 |
7C Grand total | 420 099.00 | | | 420 099.00 |
| |
| 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 | 13 110.00 | 13 110.00 | | 13 110.00 |
8J Fixed Asset Liabilities and Related Accounts | 1.00 | 1.00 | | 1.00 |
8K Other liabilities (including liabilities related to repo transactions) | 103.00 | 103.00 | | 103.00 |
UX Other trade receivables | 185 499.00 | | | 185 499.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 185 499.00 | 185 499.00 | | 185 499.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 43 613.00 | 43 613.00 | | 43 613.00 |
