| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 870.00 | 870.00 | | 870.00 |
BJ TOTAL (I) | 2 370.00 | 870.00 | 1 500.00 | 2 370.00 |
BZ Other receivables | 1 348 934.00 | | 1 348 934.00 | 1 348 934.00 |
CF Cash and cash equivalents | 525 714.00 | | 525 714.00 | 525 714.00 |
CJ TOTAL (II) | 1 874 648.00 | | 1 874 648.00 | 1 874 648.00 |
CO Grand total (0 to V) | 1 877 018.00 | 870.00 | 1 876 148.00 | 1 877 018.00 |
CU Other investments | 1 500.00 | | 1 500.00 | 1 500.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 40 000.00 | | | 40 000.00 |
DD Legal reserve (1) | 4 000.00 | | | 4 000.00 |
DG Other reserves | 1 830 484.00 | | | 1 830 484.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -19 443.00 | | | -19 443.00 |
DL TOTAL (I) | 1 855 040.00 | | | 1 855 040.00 |
DV Miscellaneous Loans and Financial Debts (4) | 1 876.00 | | | 1 876.00 |
DX Trade payables and related accounts | 80.00 | | | 80.00 |
DY Tax and social security liabilities | 18 000.00 | | | 18 000.00 |
EA Other liabilities | 1 150.00 | | | 1 150.00 |
EC TOTAL (IV) | 21 107.00 | | | 21 107.00 |
EE Grand total (I to V) | 1 876 148.00 | | | 1 876 148.00 |
EG Accrued income and payables due within one year | 21 107.00 | | | 21 107.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 11 523.00 | |
FZ Social Security Contributions | | | 1 451.00 | |
GF Total Operating Expenses (II) | | | 12 974.00 | |
GG - OPERATING RESULT (I - II) | | | -12 974.00 | |
GL Other interest and similar income | | | 316.00 | |
GP Total financial income (V) | | | 316.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 316.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -12 658.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HF Exceptional expenses on capital transactions | 6 785.00 | | | 6 785.00 |
HH Total exceptional expenses (VIII) | 6 785.00 | | | 6 785.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -6 785.00 | | | -6 785.00 |
HL TOTAL REVENUE (I + III + V + VII) | 316.00 | | | 316.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 19 759.00 | | | 19 759.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -19 443.00 | | | -19 443.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 870.00 | | | 870.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 870.00 | | | 870.00 |
| |
| 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 | 80.00 | 80.00 | | 80.00 |
8K Other liabilities (including liabilities related to repo transactions) | 1 150.00 | 1 150.00 | | 1 150.00 |
VI Group and Associates | 1 877.00 | 1 877.00 | | 1 877.00 |
VQ Other Taxes, Duties, and Similar Debts | 18 000.00 | 18 000.00 | | 18 000.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 1 348 934.00 | 1 348 934.00 | | 1 348 934.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 1 348 934.00 | 1 348 934.00 | | 1 348 934.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 21 107.00 | 21 107.00 | | 21 107.00 |
