| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 690.00 | 690.00 | | 690.00 |
BJ TOTAL (I) | 690.00 | 690.00 | | 690.00 |
BZ Other receivables | 8 110.00 | | 8 110.00 | 8 110.00 |
CF Cash and cash equivalents | 1 020 846.00 | | 1 020 846.00 | 1 020 846.00 |
CJ TOTAL (II) | 1 028 956.00 | | 1 028 956.00 | 1 028 956.00 |
CO Grand total (0 to V) | 1 029 647.00 | 690.00 | 1 028 956.00 | 1 029 647.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 370 300.00 | | | 1 370 300.00 |
DD Legal reserve (1) | 13 373.00 | | | 13 373.00 |
DH Retained earnings | -31 643.00 | | | -31 643.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -337 091.00 | | | -337 091.00 |
DL TOTAL (I) | 1 014 938.00 | | | 1 014 938.00 |
DV Miscellaneous Loans and Financial Debts (4) | 11 029.00 | | | 11 029.00 |
DX Trade payables and related accounts | 2 988.00 | | | 2 988.00 |
EC TOTAL (IV) | 14 017.00 | | | 14 017.00 |
EE Grand total (I to V) | 1 028 956.00 | | | 1 028 956.00 |
EG Accrued income and payables due within one year | 14 017.00 | | | 14 017.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 19 489.00 | |
GF Total Operating Expenses (II) | | | 19 489.00 | |
GG - OPERATING RESULT (I - II) | | | -19 489.00 | |
GR Interest and similar expenses | | | 1.00 | |
GU Total financial expenses (VI) | | | 1.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -1.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -19 491.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HB Exceptional income from capital transactions | 1 040 000.00 | | | 1 040 000.00 |
HD Total exceptional income (VII) | 1 040 000.00 | | | 1 040 000.00 |
HF Exceptional expenses on capital transactions | 1 357 600.00 | | | 1 357 600.00 |
HH Total exceptional expenses (VIII) | 1 357 600.00 | | | 1 357 600.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -317 600.00 | | | -317 600.00 |
HL TOTAL REVENUE (I + III + V + VII) | 1 040 000.00 | | | 1 040 000.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 1 377 091.00 | | | 1 377 091.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -337 091.00 | | | -337 091.00 |
| |
| 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 | 1 358 291.00 | | | 1 358 291.00 |
I3 DECREASES Total Financial Fixed Assets | | 1 357 600.00 | | |
I4 DECREASES Grand Total | | 1 357 600.00 | 691.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 691.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 691.00 | | | 691.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 1 357 600.00 | | | 1 357 600.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 691.00 | | | 691.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 691.00 | | | 691.00 |
| |
| 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 | 2 988.00 | 2 988.00 | | 2 988.00 |
VI Group and Associates | 11 030.00 | 11 030.00 | | 11 030.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 8 110.00 | 8 110.00 | | 8 110.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 8 110.00 | 8 110.00 | | 8 110.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 14 018.00 | 14 018.00 | | 14 018.00 |
