| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BZ Other receivables | 284 950.00 | | 284 950.00 | 284 950.00 |
CF Cash and cash equivalents | 1 869 643.00 | | 1 869 643.00 | 1 869 643.00 |
CJ TOTAL (II) | 2 154 593.00 | | 2 154 593.00 | 2 154 593.00 |
CO Grand total (0 to V) | 2 154 593.00 | | 2 154 593.00 | 2 154 593.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 2 443 000.00 | 2 443 000.00 | | 2 443 000.00 |
DD Legal reserve (1) | 244 933.00 | 244 933.00 | | 244 933.00 |
DH Retained earnings | -1 418 557.00 | -1 426 166.00 | | -1 418 557.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -44 442.00 | 7 608.00 | | -44 442.00 |
DL TOTAL (I) | 1 224 934.00 | 1 269 376.00 | | 1 224 934.00 |
DP Provisions for Risks | 662 200.00 | 662 200.00 | | 662 200.00 |
DR TOTAL (IV) | 662 200.00 | 662 200.00 | | 662 200.00 |
DX Trade payables and related accounts | 30 526.00 | 33 862.00 | | 30 526.00 |
DZ Fixed asset liabilities and related accounts | 226 933.00 | 1 036 109.00 | | 226 933.00 |
EA Other liabilities | 10 000.00 | 10 000.00 | | 10 000.00 |
EC TOTAL (IV) | 267 459.00 | 1 079 971.00 | | 267 459.00 |
EE Grand total (I to V) | 2 154 593.00 | 3 011 546.00 | | 2 154 593.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FQ Other income | | | 1.00 | |
FR Total operating income (I) | | | 1.00 | |
FW Other purchases and external expenses | | | 29 466.00 | |
GF Total Operating Expenses (II) | | | 29 467.00 | |
GG - OPERATING RESULT (I - II) | | | -29 466.00 | |
GL Other interest and similar income | | | -14 976.00 | |
GP Total financial income (V) | | | -14 976.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -14 976.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -44 442.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | -14 975.00 | 23 375.00 | | -14 975.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 29 467.00 | 15 767.00 | | 29 467.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -44 442.00 | 7 608.00 | | -44 442.00 |
| |
| 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 | 662 200.00 | | | 662 200.00 |
6T Receivables | 6.00 | | | 6.00 |
7C Grand total | 662 200.00 | | | 662 200.00 |
| |
| 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 | 30 526.00 | 30 526.00 | | 30 526.00 |
8J Fixed Asset Liabilities and Related Accounts | 226 933.00 | 226 933.00 | | 226 933.00 |
8K Other liabilities (including liabilities related to repo transactions) | 10 000.00 | 10 000.00 | | 10 000.00 |
VB VAT | 199 668.00 | 199 668.00 | | 199 668.00 |
VC Group and associates | 42.00 | 42.00 | | 42.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 85 240.00 | 85 240.00 | | 85 240.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 284 950.00 | 284 950.00 | | 284 950.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 267 459.00 | 267 459.00 | | 267 459.00 |
