| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | | | | |
CF Cash and cash equivalents | 213 866.00 | | 213 866.00 | 213 866.00 |
CJ TOTAL (II) | 213 866.00 | | 213 866.00 | 213 866.00 |
CO Grand total (0 to V) | 213 866.00 | | 213 866.00 | 213 866.00 |
CU Other investments | | | | |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 143 903.00 | 143 903.00 | | 143 903.00 |
DD Legal reserve (1) | 6 058.00 | 6 058.00 | | 6 058.00 |
DE Statutory or contractual reserves | 4.00 | 4.00 | | 4.00 |
DG Other reserves | 54 082.00 | 54 082.00 | | 54 082.00 |
DH Retained earnings | -8 792.00 | -18 140.00 | | -8 792.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 8 355.00 | 9 349.00 | | 8 355.00 |
DL TOTAL (I) | 203 610.00 | 195 255.00 | | 203 610.00 |
DX Trade payables and related accounts | 7 116.00 | 6 666.00 | | 7 116.00 |
DY Tax and social security liabilities | 1 480.00 | 790.00 | | 1 480.00 |
EA Other liabilities | 1 660.00 | 1 660.00 | | 1 660.00 |
EC TOTAL (IV) | 10 256.00 | 9 116.00 | | 10 256.00 |
EE Grand total (I to V) | 213 866.00 | 204 371.00 | | 213 866.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 7 710.00 | |
FX Taxes, duties, and similar payments | | | | |
GF Total Operating Expenses (II) | | | 7 710.00 | |
GG - OPERATING RESULT (I - II) | | | -7 710.00 | |
GL Other interest and similar income | | | 48.00 | |
GP Total financial income (V) | | | 48.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 48.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -7 662.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | | 28 764.00 | | |
HB Exceptional income from capital transactions | 94 365.00 | | | 94 365.00 |
HC Reversals of provisions and transfers of expenses | | 5 250.00 | | |
HD Total exceptional income (VII) | 94 365.00 | 34 014.00 | | 94 365.00 |
HE Exceptional expenses on management operations | 33.00 | | | 33.00 |
HF Exceptional expenses on capital transactions | 76 834.00 | | | 76 834.00 |
HH Total exceptional expenses (VIII) | 76 867.00 | | | 76 867.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 17 497.00 | 34 014.00 | | 17 497.00 |
HK Income tax | 1 480.00 | 13 172.00 | | 1 480.00 |
HL TOTAL REVENUE (I + III + V + VII) | 94 412.00 | 34 847.00 | | 94 412.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 86 057.00 | 25 499.00 | | 86 057.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 8 355.00 | 9 349.00 | | 8 355.00 |
| |
| 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 | 7 116.00 | 7 116.00 | | 7 116.00 |
8K Other liabilities (including liabilities related to repo transactions) | 1 660.00 | 1 660.00 | | 1 660.00 |
VQ Other Taxes, Duties, and Similar Debts | 1 480.00 | 1 480.00 | | 1 480.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 10 256.00 | 10 256.00 | | 10 256.00 |
