| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BD Other fixed assets | 530 599.00 | 270 259.00 | 260 340.00 | 530 599.00 |
BJ TOTAL (I) | 530 599.00 | 270 259.00 | 260 340.00 | 530 599.00 |
BZ Other receivables | 960 443.00 | | 960 443.00 | 960 443.00 |
CF Cash and cash equivalents | 374.00 | | 374.00 | 374.00 |
CH Prepaid expenses | 1 496.00 | | 1 496.00 | 1 496.00 |
CJ TOTAL (II) | 962 313.00 | | 962 313.00 | 962 313.00 |
CO Grand total (0 to V) | 1 492 913.00 | 270 259.00 | 1 222 654.00 | 1 492 913.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 465 000.00 | 1 465 000.00 | | 1 465 000.00 |
DD Legal reserve (1) | 526.00 | 526.00 | | 526.00 |
DH Retained earnings | -175 924.00 | -233 080.00 | | -175 924.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -69 332.00 | 57 156.00 | | -69 332.00 |
DL TOTAL (I) | 1 220 271.00 | 1 289 602.00 | | 1 220 271.00 |
DV Miscellaneous Loans and Financial Debts (4) | | 5.00 | | |
DX Trade payables and related accounts | 2 383.00 | 4 940.00 | | 2 383.00 |
EA Other liabilities | | 19 593.00 | | |
EC TOTAL (IV) | 2 383.00 | 24 533.00 | | 2 383.00 |
EE Grand total (I to V) | 1 222 654.00 | 1 314 135.00 | | 1 222 654.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 52 660.00 | |
FX Taxes, duties, and similar payments | | | | |
GE Other Expenses | | | | |
GF Total Operating Expenses (II) | | | 52 660.00 | |
GG - OPERATING RESULT (I - II) | | | -52 660.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 15 644.00 | |
GK Income from other securities and fixed asset receivables | | | 13 882.00 | |
GP Total financial income (V) | | | 29 526.00 | |
GQ Financial allocations to depreciation and provisions | | | 46 197.00 | |
GU Total financial expenses (VI) | | | 46 197.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -16 672.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -69 332.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HB Exceptional income from capital transactions | | 171 288.00 | | |
HD Total exceptional income (VII) | | 171 288.00 | | |
HE Exceptional expenses on management operations | | 19 593.00 | | |
HF Exceptional expenses on capital transactions | | 40 000.00 | | |
HH Total exceptional expenses (VIII) | | 59 593.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | | 111 695.00 | | |
HL TOTAL REVENUE (I + III + V + VII) | 29 526.00 | 196 632.00 | | 29 526.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 98 857.00 | 139 476.00 | | 98 857.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -69 332.00 | 57 156.00 | | -69 332.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
06 aucun libellé | 224 062.00 | 46 197.00 | | 224 062.00 |
7B Total provisions for depreciation | 224 062.00 | 46 197.00 | | 224 062.00 |
7C Grand total | 224 062.00 | 46 197.00 | | 224 062.00 |
| |
| 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 | 2.00 | 2.00 | | 2.00 |
VC Group and associates | 954.00 | 954.00 | | 954.00 |
VS Prepaid expenses | 1.00 | 1.00 | | 1.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 961.00 | 961.00 | | 961.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 2.00 | 2.00 | | 2.00 |
