| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BD Other fixed assets | 1 224 944.00 | 35 008.00 | 1 189 936.00 | 1 224 944.00 |
BJ TOTAL (I) | 1 224 944.00 | 35 008.00 | 1 189 936.00 | 1 224 944.00 |
BZ Other receivables | 2 150.00 | | 2 150.00 | 2 150.00 |
CF Cash and cash equivalents | 771 814.00 | | 771 814.00 | 771 814.00 |
CJ TOTAL (II) | 773 964.00 | | 773 964.00 | 773 964.00 |
CO Grand total (0 to V) | 1 998 908.00 | 35 008.00 | 1 963 900.00 | 1 998 908.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 2 000 000.00 | | | 2 000 000.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -40 124.00 | | | -40 124.00 |
DL TOTAL (I) | 1 959 876.00 | | | 1 959 876.00 |
DX Trade payables and related accounts | 4 024.00 | | | 4 024.00 |
EC TOTAL (IV) | 4 024.00 | | | 4 024.00 |
EE Grand total (I to V) | 1 963 900.00 | | | 1 963 900.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 11 429.00 | |
FX Taxes, duties, and similar payments | | | 751.00 | |
GF Total Operating Expenses (II) | | | 12 180.00 | |
GG - OPERATING RESULT (I - II) | | | -12 180.00 | |
GK Income from other securities and fixed asset receivables | | | 7 287.00 | |
GP Total financial income (V) | | | 7 287.00 | |
GQ Financial allocations to depreciation and provisions | | | 35 008.00 | |
GR Interest and similar expenses | | | 223.00 | |
GU Total financial expenses (VI) | | | 35 231.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -27 944.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -40 124.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 7 287.00 | | | 7 287.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 47 411.00 | | | 47 411.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -40 124.00 | | | -40 124.00 |
| |
| 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 | | | 122 494.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | | | 122 494.00 | |
| |
| 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 | 4 024.00 | 4 024.00 | | 4 024.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 4 024.00 | 4 024.00 | | 4 024.00 |
