| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BH Other financial assets | | | | |
BJ TOTAL (I) | 2 500.00 | | 2 500.00 | 2 500.00 |
BZ Other receivables | 65 758.00 | | 65 758.00 | 65 758.00 |
CF Cash and cash equivalents | 410 280.00 | | 410 280.00 | 410 280.00 |
CH Prepaid expenses | 203.00 | | 203.00 | 203.00 |
CJ TOTAL (II) | 478 241.00 | | 478 241.00 | 478 241.00 |
CO Grand total (0 to V) | 478 741.00 | | 478 741.00 | 478 741.00 |
CU Other investments | 2 500.00 | | 2 500.00 | 2 500.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 225 000.00 | 225 000.00 | | 225 000.00 |
DH Retained earnings | -518 738.00 | -316 885.00 | | -518 738.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -204 292.00 | -201 853.00 | | -204 292.00 |
DL TOTAL (I) | -498 030.00 | -293 738.00 | | -498 030.00 |
DV Miscellaneous Loans and Financial Debts (4) | 876 198.00 | 876 039.00 | | 876 198.00 |
DX Trade payables and related accounts | 47 061.00 | 42 078.00 | | 47 061.00 |
DY Tax and social security liabilities | 53 710.00 | 19 399.00 | | 53 710.00 |
EA Other liabilities | | 323.00 | | |
EC TOTAL (IV) | 976 772.00 | 937 841.00 | | 976 772.00 |
EE Grand total (I to V) | 478 741.00 | 644 103.00 | | 478 741.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FQ Other income | | | 22.00 | |
FR Total operating income (I) | | | 22.00 | |
FW Other purchases and external expenses | | | 40 657.00 | |
FX Taxes, duties, and similar payments | | | 1 525.00 | |
FY Salaries and Wages | | | 117 851.00 | |
FZ Social Security Contributions | | | 44 645.00 | |
GE Other Expenses | | | 53.00 | |
GF Total Operating Expenses (II) | | | 204 732.00 | |
GG - OPERATING RESULT (I - II) | | | -204 709.00 | |
GL Other interest and similar income | | | 417.00 | |
GP Total financial income (V) | | | 417.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 417.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -204 292.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | | 10 000.00 | | |
HB Exceptional income from capital transactions | 220.00 | | | 220.00 |
HD Total exceptional income (VII) | 220.00 | 10 000.00 | | 220.00 |
HF Exceptional expenses on capital transactions | 220.00 | | | 220.00 |
HH Total exceptional expenses (VIII) | 220.00 | | | 220.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | | 10 000.00 | | |
HL TOTAL REVENUE (I + III + V + VII) | 660.00 | 12 425.00 | | 660.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 204 952.00 | 214 278.00 | | 204 952.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -204 292.00 | -201 853.00 | | -204 292.00 |
| |
| 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 | 2 720.00 | | | 2 720.00 |
I3 DECREASES Total Financial Fixed Assets | | 220.00 | 2 500.00 | |
I4 DECREASES Grand Total | | 220.00 | 2 500.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 2 720.00 | | | 2 720.00 |
| |
| 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 | 47 062.00 | 47 062.00 | | 47 062.00 |
8C Staff and Related Accounts | 31 358.00 | 31 358.00 | | 31 358.00 |
8D Social Security and Other Social Organizations | 19 640.00 | 19 640.00 | | 19 640.00 |
VB VAT | 26 888.00 | 26 888.00 | | 26 888.00 |
VC Group and associates | 37 284.00 | 37 284.00 | | 37 284.00 |
VI Group and Associates | 876 198.00 | 876 198.00 | | 876 198.00 |
VQ Other Taxes, Duties, and Similar Debts | 2 250.00 | 2 250.00 | | 2 250.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 1 586.00 | 1 586.00 | | 1 586.00 |
VS Prepaid expenses | 203.00 | 203.00 | | 203.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 65 961.00 | 65 961.00 | | 65 961.00 |
VW VAT | 264.00 | 264.00 | | 264.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 976 772.00 | 976 772.00 | | 976 772.00 |
