| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | | | | |
BZ Other receivables | 100 000.00 | | 100 000.00 | 100 000.00 |
CF Cash and cash equivalents | 2 838 214.00 | | 2 838 214.00 | 2 838 214.00 |
CJ TOTAL (II) | 2 938 214.00 | | 2 938 214.00 | 2 938 214.00 |
CO Grand total (0 to V) | 2 938 214.00 | | 2 938 214.00 | 2 938 214.00 |
CU Other investments | | | | |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 256 000.00 | 1 256 000.00 | | 1 256 000.00 |
DD Legal reserve (1) | 125 600.00 | 53 229.00 | | 125 600.00 |
DG Other reserves | 801 608.00 | 391 356.00 | | 801 608.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 744 788.00 | 482 623.00 | | 744 788.00 |
DL TOTAL (I) | 2 927 996.00 | 2 183 208.00 | | 2 927 996.00 |
DV Miscellaneous Loans and Financial Debts (4) | | 28 477.00 | | |
DX Trade payables and related accounts | 6 120.00 | 9 602.00 | | 6 120.00 |
DY Tax and social security liabilities | 4 098.00 | 40 833.00 | | 4 098.00 |
EA Other liabilities | | 28 000.00 | | |
EC TOTAL (IV) | 10 218.00 | 106 912.00 | | 10 218.00 |
EE Grand total (I to V) | 2 938 214.00 | 2 290 121.00 | | 2 938 214.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FQ Other income | | | 2.00 | |
FR Total operating income (I) | | | 2.00 | |
FW Other purchases and external expenses | | | 42 945.00 | |
FX Taxes, duties, and similar payments | | | 162.00 | |
GF Total Operating Expenses (II) | | | 43 107.00 | |
GG - OPERATING RESULT (I - II) | | | -43 105.00 | |
GJ Financial income from other securities and fixed asset receivables | | | | |
GL Other interest and similar income | | | 6 281.00 | |
GP Total financial income (V) | | | 6 281.00 | |
GR Interest and similar expenses | | | | |
GU Total financial expenses (VI) | | | | |
GV - FINANCIAL INCOME (V - VI) | | | 6 281.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -36 824.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HB Exceptional income from capital transactions | 2 199 939.00 | 250 000.00 | | 2 199 939.00 |
HD Total exceptional income (VII) | 2 199 939.00 | 250 000.00 | | 2 199 939.00 |
HE Exceptional expenses on management operations | 34 252.00 | | | 34 252.00 |
HF Exceptional expenses on capital transactions | 1 379 977.00 | 50 000.00 | | 1 379 977.00 |
HH Total exceptional expenses (VIII) | 1 414 229.00 | 50 000.00 | | 1 414 229.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 785 710.00 | 200 000.00 | | 785 710.00 |
HK Income tax | 4 098.00 | 40 833.00 | | 4 098.00 |
HL TOTAL REVENUE (I + III + V + VII) | 2 206 222.00 | 650 492.00 | | 2 206 222.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 1 461 434.00 | 167 868.00 | | 1 461 434.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 744 788.00 | 482 623.00 | | 744 788.00 |
| |
| 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 | 6 120.00 | 6 120.00 | | 6 120.00 |
VQ Other Taxes, Duties, and Similar Debts | 4 098.00 | 4 098.00 | | 4 098.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 100 000.00 | 100 000.00 | | 100 000.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 10 218.00 | 10 218.00 | | 10 218.00 |
