| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 40.00 | | 40.00 | 40.00 |
BZ Other receivables | 1 995 981.00 | | 1 995 981.00 | 1 995 981.00 |
CF Cash and cash equivalents | 838 098.00 | | 838 098.00 | 838 098.00 |
CJ TOTAL (II) | 2 834 079.00 | | 2 834 079.00 | 2 834 079.00 |
CO Grand total (0 to V) | 2 834 119.00 | | 2 834 119.00 | 2 834 119.00 |
CU Other investments | 40.00 | | 40.00 | 40.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 2 800 000.00 | | | 2 800 000.00 |
DD Legal reserve (1) | 5 642.00 | | | 5 642.00 |
DG Other reserves | 1 444.00 | | | 1 444.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -100 569.00 | | | -100 569.00 |
DL TOTAL (I) | 2 706 517.00 | | | 2 706 517.00 |
DX Trade payables and related accounts | 40 358.00 | | | 40 358.00 |
DY Tax and social security liabilities | 87 243.00 | | | 87 243.00 |
EC TOTAL (IV) | 127 602.00 | | | 127 602.00 |
EE Grand total (I to V) | 2 834 119.00 | | | 2 834 119.00 |
EG Accrued income and payables due within one year | 127 602.00 | | | 127 602.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FQ Other income | | | 7.00 | |
FR Total operating income (I) | | | 7.00 | |
FU Purchases of raw materials and other supplies | | | 432.00 | |
FW Other purchases and external expenses | | | 111 666.00 | |
FX Taxes, duties, and similar payments | | | 799.00 | |
FY Salaries and Wages | | | 3 021.00 | |
FZ Social Security Contributions | | | 511.00 | |
GE Other Expenses | | | 19.00 | |
GF Total Operating Expenses (II) | | | 116 451.00 | |
GG - OPERATING RESULT (I - II) | | | -116 443.00 | |
GH Attributed profit or transferred loss (III) | | | 1 161.00 | |
GI Supported loss or transferred profit (IV) | | | 6 650.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 21 361.00 | |
GP Total financial income (V) | | | 21 361.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 21 361.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -100 569.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | 1.00 | | | 1.00 |
A2 TOTAL ASSETS | 2.00 | | | 2.00 |
A3 TOTAL ASSETS | 3.00 | | | 3.00 |
A4 Equity method investments | 4.00 | | | 4.00 |
HL TOTAL REVENUE (I + III + V + VII) | 22 531.00 | | | 22 531.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 123 101.00 | | | 123 101.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -100 569.00 | | | -100 569.00 |
| |
| 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 | 40.00 | | | 40.00 |
I3 DECREASES Total Financial Fixed Assets | | | 40.00 | |
I4 DECREASES Grand Total | | | 40.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 40.00 | | | 40.00 |
| |
| 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 | 40 358.00 | 40 358.00 | | 40 358.00 |
8D Social Security and Other Social Organizations | 87 244.00 | 87 244.00 | | 87 244.00 |
VP Miscellaneous | 1 995 981.00 | 1 995 981.00 | | 1 995 981.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 1 995 981.00 | 1 995 981.00 | | 1 995 981.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 127 602.00 | 127 602.00 | | 127 602.00 |
