| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 201 990.00 | 195 226.00 | 6 763.00 | 201 990.00 |
CF Cash and cash equivalents | | | | |
CJ TOTAL (II) | | | | |
CO Grand total (0 to V) | 201 990.00 | 195 226.00 | 6 763.00 | 201 990.00 |
CU Other investments | 201 990.00 | 195 226.00 | 6 763.00 | 201 990.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 105 270.00 | 105 270.00 | | 105 270.00 |
DD Legal reserve (1) | 3 750.00 | 3 750.00 | | 3 750.00 |
DF Regulated reserves (1) | 612.00 | 612.00 | | 612.00 |
DH Retained earnings | -45 938.00 | -1 101.00 | | -45 938.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -71 162.00 | -44 837.00 | | -71 162.00 |
DL TOTAL (I) | -7 468.00 | 63 693.00 | | -7 468.00 |
DX Trade payables and related accounts | 1 754.00 | 2 528.00 | | 1 754.00 |
EA Other liabilities | 267.00 | 272.00 | | 267.00 |
EC TOTAL (IV) | 2 021.00 | 2 800.00 | | 2 021.00 |
ED (V) | 12 210.00 | | | 12 210.00 |
EE Grand total (I to V) | 6 763.00 | 66 494.00 | | 6 763.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 15 341.00 | |
GF Total Operating Expenses (II) | | | 15 341.00 | |
GG - OPERATING RESULT (I - II) | | | -15 341.00 | |
GQ Financial allocations to depreciation and provisions | | | 55 553.00 | |
GR Interest and similar expenses | | | 267.00 | |
GU Total financial expenses (VI) | | | 55 820.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -55 820.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -71 162.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 71 162.00 | 44 837.00 | | 71 162.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -71 162.00 | -44 837.00 | | -71 162.00 |
| |
| 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 | 144 660.00 | | 57 330.00 | 144 660.00 |
I3 DECREASES Total Financial Fixed Assets | | | 201 990.00 | |
I4 DECREASES Grand Total | | | 201 990.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 144 660.00 | | 57 330.00 | 144 660.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
7B Total provisions for depreciation | 139 673.00 | 55 554.00 | | 139 673.00 |
7C Grand total | 139 673.00 | 55 554.00 | | 139 673.00 |
9U on fixed assets – equity investments | | | | |
UE of which provisions and reversals: - Operating | | 55 554.00 | | |
| |
| 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 | 1 754.00 | 1 754.00 | | 1 754.00 |
VG Loans with a maturity of up to one year at origin | 12 211.00 | 12 211.00 | | 12 211.00 |
VI Group and Associates | 267.00 | 267.00 | | 267.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 14 232.00 | 14 232.00 | | 14 232.00 |
