| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BH Other financial assets | 180.00 | | 180.00 | 180.00 |
BJ TOTAL (I) | 180.00 | | 180.00 | 180.00 |
CD Marketable securities | 43 178.00 | | 43 178.00 | 43 178.00 |
CF Cash and cash equivalents | 146 865.00 | | 146 865.00 | 146 865.00 |
CJ TOTAL (II) | 190 043.00 | | 190 043.00 | 190 043.00 |
CN Currency translation adjustments (V) | 3 136.00 | | 3 136.00 | 3 136.00 |
CO Grand total (0 to V) | 193 359.00 | | 193 359.00 | 193 359.00 |
CP Shares due in less than one year | 180.00 | | | 180.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 149 886.00 | 149 886.00 | | 149 886.00 |
DH Retained earnings | -61 907.00 | -34 250.00 | | -61 907.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -9 638.00 | -27 657.00 | | -9 638.00 |
DL TOTAL (I) | 78 341.00 | 87 979.00 | | 78 341.00 |
DP Provisions for Risks | 3 136.00 | 3 966.00 | | 3 136.00 |
DR TOTAL (IV) | 3 136.00 | 3 966.00 | | 3 136.00 |
DX Trade payables and related accounts | 111 802.00 | 106 605.00 | | 111 802.00 |
DY Tax and social security liabilities | 80.00 | 160.00 | | 80.00 |
EC TOTAL (IV) | 111 882.00 | 106 765.00 | | 111 882.00 |
EE Grand total (I to V) | 193 359.00 | 198 711.00 | | 193 359.00 |
EG Accrued income and payables due within one year | 111 882.00 | 106 765.00 | | 111 882.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 19 730.00 | |
FX Taxes, duties, and similar payments | | | -84.00 | |
GF Total Operating Expenses (II) | | | 19 646.00 | |
GG - OPERATING RESULT (I - II) | | | -19 646.00 | |
GM Reversals of provisions and transfers of expenses | | | 3 966.00 | |
GN Positive exchange differences | | | 652.00 | |
GO Net income from sales of marketable securities | | | 8 529.00 | |
GP Total financial income (V) | | | 13 148.00 | |
GQ Financial allocations to depreciation and provisions | | | 3 136.00 | |
GR Interest and similar expenses | | | | |
GU Total financial expenses (VI) | | | 3 136.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 10 012.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -9 634.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | | 4.00 | | |
HF Exceptional expenses on capital transactions | 4.00 | | | 4.00 |
HH Total exceptional expenses (VIII) | 4.00 | 4.00 | | 4.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -4.00 | -4.00 | | -4.00 |
HL TOTAL REVENUE (I + III + V + VII) | 13 148.00 | 7 910.00 | | 13 148.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 22 786.00 | 35 567.00 | | 22 786.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -9 638.00 | -27 657.00 | | -9 638.00 |
| |
| 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 | 180.00 | | | 180.00 |
I4 DECREASES Grand Total | | | 180.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 180.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 180.00 | | | 180.00 |
| |
| 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 | 111 802.00 | 111 802.00 | | 111 802.00 |
UT Other financial assets | 180.00 | 180.00 | | 180.00 |
VQ Other Taxes, Duties, and Similar Debts | 80.00 | 80.00 | | 80.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 180.00 | 180.00 | | 180.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 111 882.00 | 111 882.00 | | 111 882.00 |
