| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
CF Cash and cash equivalents | 771 301.00 | | 771 301.00 | 771 301.00 |
CJ TOTAL (II) | 771 301.00 | | 771 301.00 | 771 301.00 |
CO Grand total (0 to V) | 771 301.00 | | 771 301.00 | 771 301.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 000.00 | 1 000.00 | | 1 000.00 |
DD Legal reserve (1) | 100.00 | 100.00 | | 100.00 |
DG Other reserves | 790 991.00 | 778 239.00 | | 790 991.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -22 879.00 | 12 751.00 | | -22 879.00 |
DL TOTAL (I) | 769 212.00 | 792 091.00 | | 769 212.00 |
DU Loans and Debts from Credit Institutions (3) | 30.00 | 14.00 | | 30.00 |
DX Trade payables and related accounts | 2 059.00 | 2 014.00 | | 2 059.00 |
EC TOTAL (IV) | 2 089.00 | 2 028.00 | | 2 089.00 |
EE Grand total (I to V) | 771 301.00 | 794 120.00 | | 771 301.00 |
EG Accrued income and payables due within one year | 2 089.00 | 2 028.00 | | 2 089.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 3 969.00 | |
FX Taxes, duties, and similar payments | | | 150.00 | |
FY Salaries and Wages | | | 1 249.00 | |
GF Total Operating Expenses (II) | | | 5 368.00 | |
GG - OPERATING RESULT (I - II) | | | -5 368.00 | |
GL Other interest and similar income | | | 10 425.00 | |
GN Positive exchange differences | | | 29 574.00 | |
GP Total financial income (V) | | | 39 999.00 | |
GS Negative differences of foreign exchange | | | 57 509.00 | |
GU Total financial expenses (VI) | | | 57 509.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -17 510.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -22 879.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 39 999.00 | 17 098.00 | | 39 999.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 62 878.00 | 4 346.00 | | 62 878.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -22 879.00 | 12 751.00 | | -22 879.00 |
| |
| 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 | 2 059.00 | 2 059.00 | | 2 059.00 |
VG Loans with a maturity of up to one year at origin | 30.00 | 30.00 | | 30.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 2 089.00 | 2 089.00 | | 2 089.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 2 089.00 | 2 089.00 | | 2 089.00 |
