| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AB Establishment Expenses | 6 676.00 | 6 676.00 | | 6 676.00 |
BJ TOTAL (I) | 512 476.00 | 6 676.00 | 505 800.00 | 512 476.00 |
CF Cash and cash equivalents | 319 349.00 | | 319 349.00 | 319 349.00 |
CJ TOTAL (II) | 319 349.00 | | 319 349.00 | 319 349.00 |
CO Grand total (0 to V) | 831 825.00 | 6 676.00 | 825 149.00 | 831 825.00 |
CU Other investments | 505 800.00 | | 505 800.00 | 505 800.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 25 000.00 | | | 25 000.00 |
DD Legal reserve (1) | 2 500.00 | | | 2 500.00 |
DG Other reserves | 707 790.00 | | | 707 790.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 78 355.00 | | | 78 355.00 |
DK Regulated provisions | 5 800.00 | | | 5 800.00 |
DL TOTAL (I) | 819 445.00 | | | 819 445.00 |
DX Trade payables and related accounts | 5 704.00 | | | 5 704.00 |
EC TOTAL (IV) | 5 704.00 | | | 5 704.00 |
EE Grand total (I to V) | 825 149.00 | | | 825 149.00 |
EG Accrued income and payables due within one year | 5 704.00 | | | 5 704.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 7 487.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 274.00 | |
GF Total Operating Expenses (II) | | | 7 761.00 | |
GG - OPERATING RESULT (I - II) | | | -7 761.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 80 100.00 | |
GL Other interest and similar income | | | 6 016.00 | |
GP Total financial income (V) | | | 86 116.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 86 116.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 78 355.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 86 116.00 | | | 86 116.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 7 761.00 | | | 7 761.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 78 355.00 | | | 78 355.00 |
| |
| 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 | 512 476.00 | | | 512 476.00 |
CZ ACQUISITIONS: Establishment, Development, or Research Expenses | 6 676.00 | | | 6 676.00 |
I3 DECREASES Total Financial Fixed Assets | | | 505 800.00 | |
I4 DECREASES Grand Total | | | 512 476.00 | |
IN DECREASES Start-up, development, or research expenses | | | 6 676.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 505 800.00 | | | 505 800.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 6 401.00 | 274.00 | | 6 401.00 |
CY DEPRECIATION Start-up, development, or research expenses | 6 401.00 | 274.00 | | 6 401.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3X Extraordinary depreciation | | | | |
3Z Total regulated provisions | 5 800.00 | | | 5 800.00 |
7C Grand total | 5 800.00 | | | 5 800.00 |
| |
| 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 | 5 704.00 | 5 704.00 | | 5 704.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 5 704.00 | 5 704.00 | | 5 704.00 |
