| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 2 250.00 | | 2 250.00 | 2 250.00 |
CF Cash and cash equivalents | 437 848.00 | | 437 848.00 | 437 848.00 |
CH Prepaid expenses | | | | |
CJ TOTAL (II) | 437 848.00 | | 437 848.00 | 437 848.00 |
CO Grand total (0 to V) | 440 098.00 | | 440 098.00 | 440 098.00 |
CU Other investments | 2 250.00 | | 2 250.00 | 2 250.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 858 750.00 | 858 750.00 | | 858 750.00 |
DH Retained earnings | -400 490.00 | -403 127.00 | | -400 490.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -29 983.00 | 2 637.00 | | -29 983.00 |
DL TOTAL (I) | 428 276.00 | 458 259.00 | | 428 276.00 |
DV Miscellaneous Loans and Financial Debts (4) | 2 543.00 | 2 543.00 | | 2 543.00 |
DX Trade payables and related accounts | 1 608.00 | 1 352.00 | | 1 608.00 |
DY Tax and social security liabilities | 7 671.00 | | | 7 671.00 |
EC TOTAL (IV) | 11 822.00 | 3 896.00 | | 11 822.00 |
EE Grand total (I to V) | 440 098.00 | 462 155.00 | | 440 098.00 |
EG Accrued income and payables due within one year | 11 822.00 | 3 896.00 | | 11 822.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 1 737.00 | |
FY Salaries and Wages | | | 20 000.00 | |
FZ Social Security Contributions | | | 8 246.00 | |
GF Total Operating Expenses (II) | | | 29 983.00 | |
GG - OPERATING RESULT (I - II) | | | -29 983.00 | |
GJ Financial income from other securities and fixed asset receivables | | | | |
GM Reversals of provisions and transfers of expenses | | | | |
GP Total financial income (V) | | | | |
GV - FINANCIAL INCOME (V - VI) | | | | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -29 983.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A2 TOTAL ASSETS | 8 246.00 | 1 231.00 | | 8 246.00 |
HB Exceptional income from capital transactions | | 452 079.00 | | |
HD Total exceptional income (VII) | | 452 079.00 | | |
HE Exceptional expenses on management operations | | 7.00 | | |
HF Exceptional expenses on capital transactions | | 858 750.00 | | |
HH Total exceptional expenses (VIII) | | 858 757.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | | -406 677.00 | | |
HL TOTAL REVENUE (I + III + V + VII) | | 870 049.00 | | |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 29 983.00 | 867 412.00 | | 29 983.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -29 983.00 | 2 637.00 | | -29 983.00 |
| |
| 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 | 2 250.00 | | | 2 250.00 |
I3 DECREASES Total Financial Fixed Assets | | | 2 250.00 | |
I4 DECREASES Grand Total | | | 2 250.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 2 250.00 | | | 2 250.00 |
| |
| 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 | 1 608.00 | 1 608.00 | | 1 608.00 |
8C Staff and Related Accounts | 7 671.00 | 7 671.00 | | 7 671.00 |
VI Group and Associates | 2 544.00 | 2 544.00 | | 2 544.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 11 823.00 | 11 823.00 | | 11 823.00 |
