| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 365 424.00 | 199 058.00 | 166 366.00 | 365 424.00 |
CF Cash and cash equivalents | 7 574.00 | | 7 574.00 | 7 574.00 |
CJ TOTAL (II) | 7 574.00 | | 7 574.00 | 7 574.00 |
CO Grand total (0 to V) | 372 998.00 | 199 058.00 | 173 940.00 | 372 998.00 |
CU Other investments | 365 424.00 | 199 058.00 | 166 366.00 | 365 424.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 300 000.00 | 300 000.00 | | 300 000.00 |
DD Legal reserve (1) | 9 984.00 | 9 984.00 | | 9 984.00 |
DG Other reserves | | 57 192.00 | | |
DH Retained earnings | -30 631.00 | | | -30 631.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -106 543.00 | -87 822.00 | | -106 543.00 |
DL TOTAL (I) | 172 809.00 | 279 353.00 | | 172 809.00 |
DX Trade payables and related accounts | 1 131.00 | 1 106.00 | | 1 131.00 |
EC TOTAL (IV) | 1 131.00 | 1 106.00 | | 1 131.00 |
EE Grand total (I to V) | 173 940.00 | 280 459.00 | | 173 940.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 2 538.00 | |
FX Taxes, duties, and similar payments | | | 144.00 | |
GF Total Operating Expenses (II) | | | 2 682.00 | |
GG - OPERATING RESULT (I - II) | | | -2 681.00 | |
GJ Financial income from other securities and fixed asset receivables | | | | |
GP Total financial income (V) | | | | |
GQ Financial allocations to depreciation and provisions | | | 103 862.00 | |
GU Total financial expenses (VI) | | | 103 862.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -103 862.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -106 543.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | | 9 973.00 | | |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 106 544.00 | 97 796.00 | | 106 544.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -106 543.00 | -87 822.00 | | -106 543.00 |
| |
| 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 | 365 424.00 | | | 365 424.00 |
I3 DECREASES Total Financial Fixed Assets | | | 365 424.00 | |
I4 DECREASES Grand Total | | | 365 424.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 365 424.00 | | | 365 424.00 |
| |
| 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 | 1 131.00 | 1 131.00 | | 1 131.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 1 131.00 | 1 131.00 | | 1 131.00 |
