| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 853.00 | 795.00 | 58.00 | 853.00 |
BD Other fixed assets | 136 030.00 | | 136 030.00 | 136 030.00 |
BJ TOTAL (I) | 136 883.00 | 795.00 | 136 088.00 | 136 883.00 |
CF Cash and cash equivalents | 1 720 317.00 | | 1 720 317.00 | 1 720 317.00 |
CJ TOTAL (II) | 1 720 317.00 | | 1 720 317.00 | 1 720 317.00 |
CO Grand total (0 to V) | 1 857 200.00 | 795.00 | 1 856 405.00 | 1 857 200.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 200 000.00 | 200 000.00 | | 200 000.00 |
DB Share, merger, contribution premiums, etc. | 160 370.00 | 160 370.00 | | 160 370.00 |
DD Legal reserve (1) | 20 000.00 | 20 000.00 | | 20 000.00 |
DG Other reserves | 1 498 604.00 | 1 532 041.00 | | 1 498 604.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -37 176.00 | -33 436.00 | | -37 176.00 |
DL TOTAL (I) | 1 841 799.00 | 1 878 975.00 | | 1 841 799.00 |
DU Loans and Debts from Credit Institutions (3) | 33.00 | 22.00 | | 33.00 |
DV Miscellaneous Loans and Financial Debts (4) | 3 278.00 | 3 276.00 | | 3 278.00 |
DX Trade payables and related accounts | 3 305.00 | 3 240.00 | | 3 305.00 |
DY Tax and social security liabilities | 7 989.00 | 8 930.00 | | 7 989.00 |
EC TOTAL (IV) | 14 606.00 | 15 469.00 | | 14 606.00 |
EE Grand total (I to V) | 1 856 405.00 | 1 894 443.00 | | 1 856 405.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FP Reversals of depreciation and provisions, transfer of expenses | | | | |
FR Total operating income (I) | | | | |
FW Other purchases and external expenses | | | 13 565.00 | |
FX Taxes, duties, and similar payments | | | 2 841.00 | |
FY Salaries and Wages | | | 22 884.00 | |
FZ Social Security Contributions | | | 12 053.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 284.00 | |
GF Total Operating Expenses (II) | | | 51 627.00 | |
GG - OPERATING RESULT (I - II) | | | -51 627.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 1 836.00 | |
GL Other interest and similar income | | | 11 988.00 | |
GP Total financial income (V) | | | 13 824.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 13 824.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -37 803.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 636.00 | 2.00 | | 636.00 |
HD Total exceptional income (VII) | 636.00 | 2.00 | | 636.00 |
HE Exceptional expenses on management operations | 8.00 | 3.00 | | 8.00 |
HH Total exceptional expenses (VIII) | 8.00 | 3.00 | | 8.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 627.00 | -1.00 | | 627.00 |
HL TOTAL REVENUE (I + III + V + VII) | 14 460.00 | 11 933.00 | | 14 460.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 51 635.00 | 45 369.00 | | 51 635.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -37 176.00 | -33 436.00 | | -37 176.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8A Miscellaneous Loans and Financial Debts | 3 278.00 | 3 278.00 | | 3 278.00 |
8B Suppliers and Related Accounts | 3 305.00 | 3 305.00 | | 3 305.00 |
VG Loans with a maturity of up to one year at origin | 33.00 | 33.00 | | 33.00 |
VQ Other Taxes, Duties, and Similar Debts | 7 989.00 | 7 989.00 | | 7 989.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 14 606.00 | 14 606.00 | | 14 606.00 |
