| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AX Advances and down payments | | | | |
CF Cash and cash equivalents | 1 996 665.00 | | 1 996 665.00 | 1 996 665.00 |
CJ TOTAL (II) | 1 996 665.00 | | 1 996 665.00 | 1 996 665.00 |
CO Grand total (0 to V) | 1 996 665.00 | | 1 996 665.00 | 1 996 665.00 |
CP Shares due in less than one year | 1.00 | | | 1.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 7 373.00 | 7 373.00 | | 7 373.00 |
DB Share, merger, contribution premiums, etc. | 229 023.00 | 229 023.00 | | 229 023.00 |
DD Legal reserve (1) | 138 221.00 | 138 221.00 | | 138 221.00 |
DF Regulated reserves (1) | 5 171 928.00 | 5 171 928.00 | | 5 171 928.00 |
DG Other reserves | 2 821 150.00 | 2 821 150.00 | | 2 821 150.00 |
DH Retained earnings | -6 454 382.00 | -6 414 218.00 | | -6 454 382.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -58 974.00 | -40 164.00 | | -58 974.00 |
DL TOTAL (I) | 1 854 340.00 | 1 913 314.00 | | 1 854 340.00 |
DP Provisions for Risks | 120 000.00 | 120 000.00 | | 120 000.00 |
DR TOTAL (IV) | 120 000.00 | 120 000.00 | | 120 000.00 |
DU Loans and Debts from Credit Institutions (3) | | 243.00 | | |
DV Miscellaneous Loans and Financial Debts (4) | 5.00 | 5.00 | | 5.00 |
DX Trade payables and related accounts | 22 325.00 | 23 242.00 | | 22 325.00 |
EC TOTAL (IV) | 22 325.00 | 23 485.00 | | 22 325.00 |
EE Grand total (I to V) | 1 996 665.00 | 2 056 799.00 | | 1 996 665.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FP Reversals of depreciation and provisions, transfer of expenses | | | | |
FR Total operating income (I) | | | | |
FW Other purchases and external expenses | | | 34 873.00 | |
FZ Social Security Contributions | | | -5 099.00 | |
GF Total Operating Expenses (II) | | | 29 774.00 | |
GG - OPERATING RESULT (I - II) | | | -29 774.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -29 774.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | 29 200.00 | | | 29 200.00 |
HF Exceptional expenses on capital transactions | | 18 312.00 | | |
HH Total exceptional expenses (VIII) | 29 200.00 | 18 312.00 | | 29 200.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -29 200.00 | -18 312.00 | | -29 200.00 |
HL TOTAL REVENUE (I + III + V + VII) | | 13 700.00 | | |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 58 974.00 | 53 864.00 | | 58 974.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -58 974.00 | -40 164.00 | | -58 974.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
4A Provisions for litigation | | | | |
5Z Total provisions for risks and expenses | 120 000.00 | | | 120 000.00 |
7C Grand total | 120 000.00 | | | 120 000.00 |
| |
| 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 | 22 325.00 | 22 325.00 | | 22 325.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 22 325.00 | 22 325.00 | | 22 325.00 |
