| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BH Other financial assets | 180.00 | | 180.00 | 180.00 |
BJ TOTAL (I) | 180.00 | | 180.00 | 180.00 |
BZ Other receivables | 27 539.00 | | 27 539.00 | 27 539.00 |
CF Cash and cash equivalents | 28 326.00 | | 28 326.00 | 28 326.00 |
CJ TOTAL (II) | 55 865.00 | | 55 865.00 | 55 865.00 |
CO Grand total (0 to V) | 56 045.00 | | 56 045.00 | 56 045.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1.00 | 1.00 | | 1.00 |
DD Legal reserve (1) | 1.00 | 1.00 | | 1.00 |
DG Other reserves | 73 117.00 | 103 013.00 | | 73 117.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -164 956.00 | -29 896.00 | | -164 956.00 |
DL TOTAL (I) | -91 837.00 | 73 119.00 | | -91 837.00 |
DX Trade payables and related accounts | 67 882.00 | 2 892.00 | | 67 882.00 |
EA Other liabilities | 80 000.00 | | | 80 000.00 |
EC TOTAL (IV) | 147 882.00 | 2 892.00 | | 147 882.00 |
EE Grand total (I to V) | 56 045.00 | 76 011.00 | | 56 045.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 164 419.00 | |
GF Total Operating Expenses (II) | | | 164 419.00 | |
GG - OPERATING RESULT (I - II) | | | -164 419.00 | |
GN Positive exchange differences | | | | |
GP Total financial income (V) | | | | |
GS Negative differences of foreign exchange | | | 537.00 | |
GU Total financial expenses (VI) | | | 537.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -537.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -164 956.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | | 20.00 | | |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 164 956.00 | 29 915.00 | | 164 956.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -164 956.00 | -29 896.00 | | -164 956.00 |
| |
| 5 - Fixed assets increase - decrease | Gross value at beginning of year - Item by item | Revaluation - Disposals | Acquisition - Gross value at year-end | |
0G ACQUISITIONS Total General Total | 180.00 | | | 180.00 |
I3 DECREASES Total Financial Fixed Assets | | | 180.00 | |
I4 DECREASES Grand Total | | | 180.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 180.00 | | | 180.00 |
| |
| 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 | 67 882.00 | 67 882.00 | | 67 882.00 |
8K Other liabilities (including liabilities related to repo transactions) | 80 000.00 | 80 000.00 | | 80 000.00 |
UT Other financial assets | 180.00 | | | 180.00 |
VC Group and associates | 27 539.00 | | | 27 539.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 27 719.00 | 27 539.00 | 180.00 | 27 719.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 147 882.00 | 147 882.00 | | 147 882.00 |
