| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BZ Other receivables | 318.00 | | 318.00 | 318.00 |
CF Cash and cash equivalents | 325 167.00 | | 325 167.00 | 325 167.00 |
CJ TOTAL (II) | 325 485.00 | | 325 485.00 | 325 485.00 |
CO Grand total (0 to V) | 325 485.00 | | 325 485.00 | 325 485.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 6 050 000.00 | 6 050 000.00 | | 6 050 000.00 |
DB Share, merger, contribution premiums, etc. | 12 417 841.00 | 12 417 841.00 | | 12 417 841.00 |
DD Legal reserve (1) | 605 000.00 | 605 000.00 | | 605 000.00 |
DH Retained earnings | -18 606 701.00 | -18 592 938.00 | | -18 606 701.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -192 431.00 | -13 763.00 | | -192 431.00 |
DL TOTAL (I) | 273 710.00 | 466 140.00 | | 273 710.00 |
DP Provisions for Risks | 15 736.00 | | | 15 736.00 |
DQ Provisions for Expenses | | 2 158 332.00 | | |
DR TOTAL (IV) | 15 736.00 | 2 158 332.00 | | 15 736.00 |
DX Trade payables and related accounts | 36 039.00 | 39 161.00 | | 36 039.00 |
EC TOTAL (IV) | 36 039.00 | 39 161.00 | | 36 039.00 |
EE Grand total (I to V) | 325 485.00 | 2 663 633.00 | | 325 485.00 |
| |
| 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 | | | 2 158 332.00 | |
FR Total operating income (I) | | | 2 158 332.00 | |
FW Other purchases and external expenses | | | 69 270.00 | |
FX Taxes, duties, and similar payments | | | | |
FY Salaries and Wages | | | 110 000.00 | |
FZ Social Security Contributions | | | 2 158 757.00 | |
GE Other Expenses | | | | |
GF Total Operating Expenses (II) | | | 2 338 027.00 | |
GG - OPERATING RESULT (I - II) | | | -179 695.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -179 695.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HB Exceptional income from capital transactions | 23 800.00 | | | 23 800.00 |
HD Total exceptional income (VII) | 23 800.00 | | | 23 800.00 |
HF Exceptional expenses on capital transactions | 20 800.00 | | | 20 800.00 |
HG Exceptional depreciation and provisions | 15 736.00 | | | 15 736.00 |
HH Total exceptional expenses (VIII) | 36 536.00 | | | 36 536.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -12 736.00 | | | -12 736.00 |
HL TOTAL REVENUE (I + III + V + VII) | 2 182 132.00 | 291 668.00 | | 2 182 132.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 2 374 563.00 | 305 431.00 | | 2 374 563.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -192 431.00 | -13 763.00 | | -192 431.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
5V Other provisions for risks and expenses | | | | |
5Z Total provisions for risks and expenses | 2 158 332.00 | 15 736.00 | 2 158 332.00 | 2 158 332.00 |
7C Grand total | 2 158 332.00 | 15 736.00 | 2 158 332.00 | 2 158 332.00 |
UE of which provisions and reversals: - Operating | | | 2 158 332.00 | |
UJ - Exceptional | | 15 736.00 | | |
| |
| 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 | 36 039.00 | 36 039.00 | | 36 039.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 318.00 | 318.00 | | 318.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 36 039.00 | 36 039.00 | | 36 039.00 |
