| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BZ Other receivables | 33 759.00 | | 33 759.00 | 33 759.00 |
CF Cash and cash equivalents | 24 590.00 | | 24 590.00 | 24 590.00 |
CJ TOTAL (II) | 58 349.00 | | 58 349.00 | 58 349.00 |
CO Grand total (0 to V) | 58 349.00 | | 58 349.00 | 58 349.00 |
CR Shares due in more than one year | 20 496.00 | | | 20 496.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 375 000.00 | 375 000.00 | | 375 000.00 |
DD Legal reserve (1) | 38 000.00 | 38 000.00 | | 38 000.00 |
DG Other reserves | 44 034.00 | 44 034.00 | | 44 034.00 |
DH Retained earnings | -429 883.00 | -1 261 941.00 | | -429 883.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 9 698.00 | 832 057.00 | | 9 698.00 |
DL TOTAL (I) | 36 849.00 | 27 150.00 | | 36 849.00 |
DQ Provisions for Expenses | 20 496.00 | 33 448.00 | | 20 496.00 |
DR TOTAL (IV) | 20 496.00 | 33 448.00 | | 20 496.00 |
DX Trade payables and related accounts | 54.00 | 732.00 | | 54.00 |
DY Tax and social security liabilities | 930.00 | 3 216.00 | | 930.00 |
EA Other liabilities | 18.00 | 18.00 | | 18.00 |
EC TOTAL (IV) | 1 003.00 | 3 967.00 | | 1 003.00 |
EE Grand total (I to V) | 58 349.00 | 64 566.00 | | 58 349.00 |
EG Accrued income and payables due within one year | 1 003.00 | 3 967.00 | | 1 003.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | | | | |
FJ Net sales | | | | |
FP Reversals of depreciation and provisions, transfer of expenses | | | 12 952.00 | |
FQ Other income | | | | |
FR Total operating income (I) | | | 12 952.00 | |
FW Other purchases and external expenses | | | 706.00 | |
FX Taxes, duties, and similar payments | | | 2 820.00 | |
FY Salaries and Wages | | | | |
FZ Social Security Contributions | | | -211.00 | |
GF Total Operating Expenses (II) | | | 3 316.00 | |
GG - OPERATING RESULT (I - II) | | | 9 635.00 | |
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) | | | 9 635.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 63.00 | 924 722.00 | | 63.00 |
HD Total exceptional income (VII) | 63.00 | 924 722.00 | | 63.00 |
HG Exceptional depreciation and provisions | | 33 448.00 | | |
HH Total exceptional expenses (VIII) | | 33 448.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | 63.00 | 891 274.00 | | 63.00 |
HL TOTAL REVENUE (I + III + V + VII) | 13 015.00 | 924 543.00 | | 13 015.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 3 316.00 | 92 485.00 | | 3 316.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 9 698.00 | 832 057.00 | | 9 698.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
5B Provisions for taxes | | | | |
5Z Total provisions for risks and expenses | 33 448.00 | | 12 952.00 | 33 448.00 |
7C Grand total | 33 448.00 | | 12 952.00 | 33 448.00 |
UE of which provisions and reversals: - Operating | | | 12 952.00 | |
| |
| 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 | 54.00 | 54.00 | | 54.00 |
8K Other liabilities (including liabilities related to repo transactions) | 19.00 | 19.00 | | 19.00 |
VB VAT | 311.00 | 311.00 | | 311.00 |
VM Income taxes | 33 448.00 | 12 952.00 | 20 496.00 | 33 448.00 |
VQ Other Taxes, Duties, and Similar Debts | 931.00 | 931.00 | | 931.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 33 759.00 | 13 263.00 | 20 496.00 | 33 759.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 1 004.00 | 1 004.00 | | 1 004.00 |
