| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AA Uncalled Subscribed Capital | | | | |
AF Concessions, Patents and Similar Rights | | | | |
BH Other financial assets | 3 505.00 | | 3 505.00 | 3 505.00 |
BJ TOTAL (I) | 3 505.00 | | 3 505.00 | 3 505.00 |
BZ Other receivables | 34 781.00 | | 34 781.00 | 34 781.00 |
CF Cash and cash equivalents | 232 508.00 | | 232 508.00 | 232 508.00 |
CJ TOTAL (II) | 267 289.00 | | 267 289.00 | 267 289.00 |
CO Grand total (0 to V) | 270 794.00 | | 270 794.00 | 270 794.00 |
CP Shares due in less than one year | 3 505.00 | | | 3 505.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 83 847.00 | 83 847.00 | | 83 847.00 |
DD Legal reserve (1) | 8 385.00 | 8 385.00 | | 8 385.00 |
DH Retained earnings | -178 889.00 | -161 135.00 | | -178 889.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 91 226.00 | -17 754.00 | | 91 226.00 |
DL TOTAL (I) | 4 569.00 | -86 657.00 | | 4 569.00 |
DV Miscellaneous Loans and Financial Debts (4) | 262 823.00 | 359 392.00 | | 262 823.00 |
DX Trade payables and related accounts | 3 402.00 | 11 100.00 | | 3 402.00 |
EA Other liabilities | | 4 604.00 | | |
EC TOTAL (IV) | 266 225.00 | 375 097.00 | | 266 225.00 |
EE Grand total (I to V) | 270 794.00 | 288 439.00 | | 270 794.00 |
EG Accrued income and payables due within one year | 266 225.00 | 375 097.00 | | 266 225.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 9 947.00 | |
GF Total Operating Expenses (II) | | | 9 947.00 | |
GG - OPERATING RESULT (I - II) | | | -9 947.00 | |
GR Interest and similar expenses | | | | |
GU Total financial expenses (VI) | | | | |
GV - FINANCIAL INCOME (V - VI) | | | | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -9 947.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 101 173.00 | | | 101 173.00 |
HD Total exceptional income (VII) | 101 173.00 | | | 101 173.00 |
HE Exceptional expenses on management operations | | 846.00 | | |
HH Total exceptional expenses (VIII) | | 846.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | 101 173.00 | -846.00 | | 101 173.00 |
HL TOTAL REVENUE (I + III + V + VII) | 101 173.00 | | | 101 173.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 9 947.00 | 17 754.00 | | 9 947.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 91 226.00 | -17 754.00 | | 91 226.00 |
| |
| 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 | 3 505.00 | | | 3 505.00 |
I3 DECREASES Total Financial Fixed Assets | | | 3 505.00 | |
I4 DECREASES Grand Total | | | 3 505.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 3 505.00 | | | 3 505.00 |
| |
| 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 | 3 402.00 | 3 402.00 | | 3 402.00 |
UT Other financial assets | 3 505.00 | 3 505.00 | | 3 505.00 |
VB VAT | 34 781.00 | 34 781.00 | | 34 781.00 |
VI Group and Associates | 262 823.00 | 262 823.00 | | 262 823.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 38 286.00 | 38 286.00 | | 38 286.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 266 225.00 | 266 225.00 | | 266 225.00 |
