| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 30 001.00 | | 30 001.00 | 30 001.00 |
BZ Other receivables | 5 811.00 | | 5 811.00 | 5 811.00 |
CD Marketable securities | 18 626.00 | | 18 626.00 | 18 626.00 |
CF Cash and cash equivalents | 143 457.00 | | 143 457.00 | 143 457.00 |
CJ TOTAL (II) | 167 895.00 | | 167 895.00 | 167 895.00 |
CO Grand total (0 to V) | 197 896.00 | | 197 896.00 | 197 896.00 |
CR Shares due in more than one year | 5 133.00 | | | 5 133.00 |
CU Other investments | 30 001.00 | | 30 001.00 | 30 001.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 10 000.00 | | | 10 000.00 |
DD Legal reserve (1) | 1 000.00 | | | 1 000.00 |
DG Other reserves | 195 025.00 | | | 195 025.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -9 821.00 | | | -9 821.00 |
DL TOTAL (I) | 196 204.00 | | | 196 204.00 |
DX Trade payables and related accounts | 1 692.00 | | | 1 692.00 |
EC TOTAL (IV) | 1 692.00 | | | 1 692.00 |
EE Grand total (I to V) | 197 896.00 | | | 197 896.00 |
EG Accrued income and payables due within one year | 1 692.00 | | | 1 692.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 9 499.00 | |
FX Taxes, duties, and similar payments | | | 322.00 | |
GF Total Operating Expenses (II) | | | 9 821.00 | |
GG - OPERATING RESULT (I - II) | | | -9 821.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -9 821.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 9 821.00 | | | 9 821.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -9 821.00 | | | -9 821.00 |
| |
| 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 | 30 001.00 | | | 30 001.00 |
I3 DECREASES Total Financial Fixed Assets | | | 30 001.00 | |
I4 DECREASES Grand Total | | | 30 001.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 30 001.00 | | | 30 001.00 |
| |
| 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 | 1 692.00 | 1 692.00 | | 1 692.00 |
VB VAT | 677.00 | | | 677.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 5 133.00 | | | 5 133.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 5 811.00 | 678.00 | 5 133.00 | 5 811.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 1 692.00 | 1 692.00 | | 1 692.00 |
