| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BH Other financial assets | 280.00 | | 280.00 | 280.00 |
BJ TOTAL (I) | 280.00 | | 280.00 | 280.00 |
BT Goods | 990.00 | | 990.00 | 990.00 |
BZ Other receivables | 236.00 | | 236.00 | 236.00 |
CD Marketable securities | 13 000.00 | | 13 000.00 | 13 000.00 |
CF Cash and cash equivalents | 236 940.00 | | 236 940.00 | 236 940.00 |
CJ TOTAL (II) | 251 166.00 | | 251 166.00 | 251 166.00 |
CO Grand total (0 to V) | 251 446.00 | | 251 446.00 | 251 446.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 8 000.00 | 8 000.00 | | 8 000.00 |
DD Legal reserve (1) | 800.00 | 800.00 | | 800.00 |
DG Other reserves | 241 995.00 | 258 239.00 | | 241 995.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -18 683.00 | -16 243.00 | | -18 683.00 |
DL TOTAL (I) | 232 112.00 | 250 795.00 | | 232 112.00 |
DV Miscellaneous Loans and Financial Debts (4) | 17 844.00 | 17 844.00 | | 17 844.00 |
DX Trade payables and related accounts | 1 340.00 | 19.00 | | 1 340.00 |
DY Tax and social security liabilities | 150.00 | 140.00 | | 150.00 |
EC TOTAL (IV) | 19 334.00 | 18 003.00 | | 19 334.00 |
EE Grand total (I to V) | 251 446.00 | 268 798.00 | | 251 446.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FQ Other income | | | | |
FU Purchases of raw materials and other supplies | | | 103.00 | |
FW Other purchases and external expenses | | | 1 677.00 | |
FX Taxes, duties, and similar payments | | | 304.00 | |
FY Salaries and Wages | | | 18 915.00 | |
GF Total Operating Expenses (II) | | | 20 896.00 | |
GG - OPERATING RESULT (I - II) | | | -20 999.00 | |
GP Total financial income (V) | | | 2 316.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 2 316.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -18 683.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 2 316.00 | 5 178.00 | | 2 316.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 20 999.00 | 21 421.00 | | 20 999.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -18 683.00 | -16 243.00 | | -18 683.00 |
| |
| 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 | 1 340.00 | 1 340.00 | | 1 340.00 |
8D Social Security and Other Social Organizations | 150.00 | 150.00 | | 150.00 |
8K Other liabilities (including liabilities related to repo transactions) | 17 844.00 | 17 844.00 | | 17 844.00 |
VS Prepaid expenses | 236.00 | 236.00 | | 236.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 236.00 | 236.00 | | 236.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 19 334.00 | 19 334.00 | | 19 334.00 |
