| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BZ Other receivables | 2 020.00 | | 2 020.00 | 2 020.00 |
CF Cash and cash equivalents | 1 539 556.00 | | 1 539 556.00 | 1 539 556.00 |
CH Prepaid expenses | 913.00 | | 913.00 | 913.00 |
CJ TOTAL (II) | 1 542 489.00 | | 1 542 489.00 | 1 542 489.00 |
CO Grand total (0 to V) | 1 542 489.00 | | 1 542 489.00 | 1 542 489.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 7 000 000.00 | 7 000 000.00 | | 7 000 000.00 |
DH Retained earnings | -5 447 873.00 | -5 409 378.00 | | -5 447 873.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -9 638.00 | -38 495.00 | | -9 638.00 |
DL TOTAL (I) | 1 542 489.00 | 1 552 127.00 | | 1 542 489.00 |
DY Tax and social security liabilities | | 261.00 | | |
EC TOTAL (IV) | | 261.00 | | |
EE Grand total (I to V) | 1 542 489.00 | 1 552 388.00 | | 1 542 489.00 |
EG Accrued income and payables due within one year | | 261.00 | | |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | | | | |
FJ Net sales | | | | |
FR Total operating income (I) | | | | |
FW Other purchases and external expenses | | | 9 186.00 | |
FX Taxes, duties, and similar payments | | | 452.00 | |
GA Operating Expenses - Depreciation and Amortization | | | | |
GE Other Expenses | | | | |
GF Total Operating Expenses (II) | | | 9 638.00 | |
GG - OPERATING RESULT (I - II) | | | -9 638.00 | |
GR Interest and similar expenses | | | | |
GU Total financial expenses (VI) | | | | |
GV - FINANCIAL INCOME (V - VI) | | | | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -9 638.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HB Exceptional income from capital transactions | | 767 306.00 | | |
HD Total exceptional income (VII) | | 767 306.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | | 767 306.00 | | |
HL TOTAL REVENUE (I + III + V + VII) | | 1 953 974.00 | | |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 9 638.00 | 1 992 469.00 | | 9 638.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -9 638.00 | -38 495.00 | | -9 638.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
VB VAT | 2 020.00 | 2 020.00 | | 2 020.00 |
VS Prepaid expenses | 913.00 | 913.00 | | 913.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 2 933.00 | 2 933.00 | | 2 933.00 |
