| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 30 008.00 | 29 178.00 | 829.00 | 30 008.00 |
BJ TOTAL (I) | 30 008.00 | 29 178.00 | 829.00 | 30 008.00 |
BT Goods | 1 200.00 | | 1 200.00 | 1 200.00 |
BZ Other receivables | 606.00 | | 606.00 | 606.00 |
CF Cash and cash equivalents | 161 473.00 | | 161 473.00 | 161 473.00 |
CH Prepaid expenses | 676.00 | | 676.00 | 676.00 |
CJ TOTAL (II) | 163 955.00 | | 163 955.00 | 163 955.00 |
CO Grand total (0 to V) | 193 964.00 | 29 178.00 | 164 785.00 | 193 964.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 7 622.00 | 7 622.00 | | 7 622.00 |
DD Legal reserve (1) | 762.00 | 762.00 | | 762.00 |
DG Other reserves | 208 226.00 | 274 086.00 | | 208 226.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -52 137.00 | -65 860.00 | | -52 137.00 |
DL TOTAL (I) | 164 473.00 | 216 611.00 | | 164 473.00 |
DV Miscellaneous Loans and Financial Debts (4) | 84.00 | | | 84.00 |
DX Trade payables and related accounts | 227.00 | 270.00 | | 227.00 |
EC TOTAL (IV) | 311.00 | 270.00 | | 311.00 |
EE Grand total (I to V) | 164 785.00 | 216 881.00 | | 164 785.00 |
EG Accrued income and payables due within one year | 311.00 | 270.00 | | 311.00 |
EI Including equity loans | 84.00 | | | 84.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 17 251.00 | |
FR Total operating income (I) | | | 17 251.00 | |
FW Other purchases and external expenses | | | 7 844.00 | |
FX Taxes, duties, and similar payments | | | 8 179.00 | |
FY Salaries and Wages | | | 34 751.00 | |
FZ Social Security Contributions | | | 19 211.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 423.00 | |
GE Other Expenses | | | 982.00 | |
GF Total Operating Expenses (II) | | | 71 391.00 | |
GG - OPERATING RESULT (I - II) | | | -54 139.00 | |
GL Other interest and similar income | | | 2 002.00 | |
GP Total financial income (V) | | | 2 002.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 2 002.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -52 137.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 19 253.00 | 2 372.00 | | 19 253.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 71 391.00 | 68 232.00 | | 71 391.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -52 137.00 | -65 860.00 | | -52 137.00 |
| |
| 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 | 30 008.00 | | | 30 008.00 |
I4 DECREASES Grand Total | | 423.00 | 30 008.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 30 008.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 30 008.00 | | | 30 008.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 28 755.00 | 423.00 | | 28 755.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 28 755.00 | 423.00 | | 28 755.00 |
| |
| 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 | 228.00 | 228.00 | | 228.00 |
VB VAT | 606.00 | | | 606.00 |
VI Group and Associates | 84.00 | 84.00 | | 84.00 |
VS Prepaid expenses | 676.00 | | | 676.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 1 282.00 | 1 282.00 | | 1 282.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 312.00 | 312.00 | | 312.00 |
