| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 870.00 | 870.00 | | 870.00 |
BJ TOTAL (I) | 874.00 | 870.00 | 4.00 | 874.00 |
BZ Other receivables | 1 601 567.00 | | 1 601 567.00 | 1 601 567.00 |
CF Cash and cash equivalents | 519 378.00 | | 519 378.00 | 519 378.00 |
CJ TOTAL (II) | 2 120 946.00 | | 2 120 946.00 | 2 120 946.00 |
CO Grand total (0 to V) | 2 121 820.00 | 870.00 | 2 120 950.00 | 2 121 820.00 |
CU Other investments | 4.00 | | 4.00 | 4.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 40 000.00 | | | 40 000.00 |
DD Legal reserve (1) | 4 000.00 | | | 4 000.00 |
DG Other reserves | 2 076 763.00 | | | 2 076 763.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -6 999.00 | | | -6 999.00 |
DL TOTAL (I) | 2 113 764.00 | | | 2 113 764.00 |
DV Miscellaneous Loans and Financial Debts (4) | 6 008.00 | | | 6 008.00 |
DX Trade payables and related accounts | 43.00 | | | 43.00 |
DY Tax and social security liabilities | 104.00 | | | 104.00 |
EA Other liabilities | 1 030.00 | | | 1 030.00 |
EC TOTAL (IV) | 7 185.00 | | | 7 185.00 |
EE Grand total (I to V) | 2 120 950.00 | | | 2 120 950.00 |
EG Accrued income and payables due within one year | 7 185.00 | | | 7 185.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 4 410.00 | |
FX Taxes, duties, and similar payments | | | 181.00 | |
FZ Social Security Contributions | | | 1 204.00 | |
GF Total Operating Expenses (II) | | | 5 796.00 | |
GG - OPERATING RESULT (I - II) | | | -5 796.00 | |
GL Other interest and similar income | | | 1 972.00 | |
GP Total financial income (V) | | | 1 972.00 | |
GR Interest and similar expenses | | | 180.00 | |
GU Total financial expenses (VI) | | | 180.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 1 792.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -4 003.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A2 TOTAL ASSETS | 1 204.00 | | | 1 204.00 |
HF Exceptional expenses on capital transactions | 2 996.00 | | | 2 996.00 |
HH Total exceptional expenses (VIII) | 2 996.00 | | | 2 996.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -2 996.00 | | | -2 996.00 |
HL TOTAL REVENUE (I + III + V + VII) | 1 972.00 | | | 1 972.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 8 972.00 | | | 8 972.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -6 999.00 | | | -6 999.00 |
| |
| 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 | 6 008.00 | 6 008.00 | | 6 008.00 |
8B Suppliers and Related Accounts | 43.00 | 43.00 | | 43.00 |
8K Other liabilities (including liabilities related to repo transactions) | 1 030.00 | 1 030.00 | | 1 030.00 |
VQ Other Taxes, Duties, and Similar Debts | 104.00 | 104.00 | | 104.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 1 649 564.00 | 1 649 564.00 | | 1 649 564.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 7 185.00 | 7 185.00 | | 7 185.00 |
