| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BB Receivables related to investments | 1 149.00 | | 1 149.00 | 1 149.00 |
BJ TOTAL (I) | 1 172.00 | | 1 172.00 | 1 172.00 |
CF Cash and cash equivalents | 3 840 476.00 | | 3 840 476.00 | 3 840 476.00 |
CJ TOTAL (II) | 3 840 476.00 | | 3 840 476.00 | 3 840 476.00 |
CO Grand total (0 to V) | 3 841 648.00 | | 3 841 648.00 | 3 841 648.00 |
CU Other investments | 23.00 | | 23.00 | 23.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 4 000 000.00 | 4 000 000.00 | | 4 000 000.00 |
DD Legal reserve (1) | 400 000.00 | 400 000.00 | | 400 000.00 |
DH Retained earnings | -554 757.00 | -514 449.00 | | -554 757.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -40 361.00 | -40 308.00 | | -40 361.00 |
DL TOTAL (I) | 3 804 882.00 | 3 845 243.00 | | 3 804 882.00 |
DV Miscellaneous Loans and Financial Debts (4) | | 1 409.00 | | |
DX Trade payables and related accounts | 36 766.00 | 36 934.00 | | 36 766.00 |
EC TOTAL (IV) | 36 766.00 | 38 343.00 | | 36 766.00 |
EE Grand total (I to V) | 3 841 648.00 | 3 883 586.00 | | 3 841 648.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 38 281.00 | |
GF Total Operating Expenses (II) | | | 38 281.00 | |
GG - OPERATING RESULT (I - II) | | | -38 281.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -38 281.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 1 409.00 | | | 1 409.00 |
HD Total exceptional income (VII) | 1 409.00 | | | 1 409.00 |
HE Exceptional expenses on management operations | 2 728.00 | | | 2 728.00 |
HF Exceptional expenses on capital transactions | 762.00 | | | 762.00 |
HH Total exceptional expenses (VIII) | 3 490.00 | | | 3 490.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -2 080.00 | | | -2 080.00 |
HL TOTAL REVENUE (I + III + V + VII) | 1 409.00 | | | 1 409.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 41 770.00 | 40 308.00 | | 41 770.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -40 361.00 | -40 308.00 | | -40 361.00 |
| |
| 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 | 4 662.00 | | | 4 662.00 |
I3 DECREASES Total Financial Fixed Assets | | 3 490.00 | 1 172.00 | |
I4 DECREASES Grand Total | | 3 490.00 | 1 172.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 4 662.00 | | | 4 662.00 |
| |
| 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 | 36 766.00 | 36 766.00 | | 36 766.00 |
UL Receivables related to investments | 1 149.00 | 1 149.00 | | 1 149.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 1 149.00 | 1 149.00 | | 1 149.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 36 766.00 | 36 766.00 | | 36 766.00 |
