| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 3 082 766.00 | 1 100 000.00 | 1 982 766.00 | 3 082 766.00 |
CD Marketable securities | 150.00 | | 150.00 | 150.00 |
CF Cash and cash equivalents | 252.00 | | 252.00 | 252.00 |
CJ TOTAL (II) | 402.00 | | 402.00 | 402.00 |
CO Grand total (0 to V) | 3 083 167.00 | 1 100 000.00 | 1 983 167.00 | 3 083 167.00 |
CU Other investments | 3 082 766.00 | 1 100 000.00 | 1 982 766.00 | 3 082 766.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 72 000.00 | | | 72 000.00 |
DD Legal reserve (1) | 7 394.00 | | | 7 394.00 |
DG Other reserves | 2 888 721.00 | | | 2 888 721.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -1 105 892.00 | | | -1 105 892.00 |
DL TOTAL (I) | 1 862 222.00 | | | 1 862 222.00 |
DV Miscellaneous Loans and Financial Debts (4) | 114 395.00 | | | 114 395.00 |
DX Trade payables and related accounts | 5 566.00 | | | 5 566.00 |
EA Other liabilities | 984.00 | | | 984.00 |
EC TOTAL (IV) | 120 945.00 | | | 120 945.00 |
EE Grand total (I to V) | 1 983 167.00 | | | 1 983 167.00 |
EG Accrued income and payables due within one year | 120 945.00 | | | 120 945.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 5 325.00 | |
FX Taxes, duties, and similar payments | | | 261.00 | |
GF Total Operating Expenses (II) | | | 5 586.00 | |
GG - OPERATING RESULT (I - II) | | | -5 586.00 | |
GL Other interest and similar income | | | 2.00 | |
GP Total financial income (V) | | | 2.00 | |
GQ Financial allocations to depreciation and provisions | | | 1 100 000.00 | |
GR Interest and similar expenses | | | 1 074.00 | |
GU Total financial expenses (VI) | | | 1 101 074.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -1 101 072.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -1 106 657.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 765.00 | | | 765.00 |
HD Total exceptional income (VII) | 765.00 | | | 765.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 765.00 | | | 765.00 |
HL TOTAL REVENUE (I + III + V + VII) | 767.00 | | | 767.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 1 106 660.00 | | | 1 106 660.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -1 105 892.00 | | | -1 105 892.00 |
| |
| 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 | 5 566.00 | 5 566.00 | | 5 566.00 |
8K Other liabilities (including liabilities related to repo transactions) | 984.00 | 984.00 | | 984.00 |
VI Group and Associates | 114 395.00 | 114 395.00 | | 114 395.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 120 945.00 | 120 945.00 | | 120 945.00 |
