| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 1 350.00 | 312.00 | 1 038.00 | 1 350.00 |
BB Receivables related to investments | 36 863.00 | | 36 863.00 | 36 863.00 |
BH Other financial assets | 3 110.00 | | 3 110.00 | 3 110.00 |
BJ TOTAL (I) | 41 323.00 | 312.00 | 41 011.00 | 41 323.00 |
BX Customers and related accounts | 5 958.00 | | 5 958.00 | 5 958.00 |
BZ Other receivables | 4 653.00 | | 4 653.00 | 4 653.00 |
CD Marketable securities | 2 045 241.00 | | 2 045 241.00 | 2 045 241.00 |
CF Cash and cash equivalents | 16 358.00 | | 16 358.00 | 16 358.00 |
CJ TOTAL (II) | 2 072 211.00 | | 2 072 211.00 | 2 072 211.00 |
CO Grand total (0 to V) | 2 113 535.00 | 312.00 | 2 113 223.00 | 2 113 535.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 30 000.00 | 30 000.00 | | 30 000.00 |
DD Legal reserve (1) | 3 049.00 | 3 049.00 | | 3 049.00 |
DH Retained earnings | 2 081 484.00 | 2 082 100.00 | | 2 081 484.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -14 568.00 | -615.00 | | -14 568.00 |
DL TOTAL (I) | 2 099 966.00 | 2 114 533.00 | | 2 099 966.00 |
DV Miscellaneous Loans and Financial Debts (4) | 1 356.00 | 332.00 | | 1 356.00 |
DW Advances and down payments received on current orders | 8 774.00 | | | 8 774.00 |
DX Trade payables and related accounts | 145.00 | 9 221.00 | | 145.00 |
DY Tax and social security liabilities | 1 604.00 | 654.00 | | 1 604.00 |
EB Prepaid income (2) | 1 378.00 | 746.00 | | 1 378.00 |
EC TOTAL (IV) | 13 257.00 | 10 952.00 | | 13 257.00 |
EE Grand total (I to V) | 2 113 223.00 | 2 125 486.00 | | 2 113 223.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FQ Other income | | | | |
FR Total operating income (I) | | | 141 064.00 | |
FU Purchases of raw materials and other supplies | | | 1 588.00 | |
FW Other purchases and external expenses | | | 34 613.00 | |
FX Taxes, duties, and similar payments | | | 11 828.00 | |
FY Salaries and Wages | | | 119 730.00 | |
FZ Social Security Contributions | | | 52 207.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 312.00 | |
GE Other Expenses | | | 2.00 | |
GF Total Operating Expenses (II) | | | 184 078.00 | |
GG - OPERATING RESULT (I - II) | | | -79 215.00 | |
GP Total financial income (V) | | | 64 648.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 64 648.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -14 568.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 205 711.00 | 236 840.00 | | 205 711.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 220 279.00 | 237 455.00 | | 220 279.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -14 568.00 | -615.00 | | -14 568.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | | 312.00 | | |
QU DEPRECIATION Total Tangible Fixed Assets | | 312.00 | | |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
7B Total provisions for depreciation | | | 80.00 | |
| |
| 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 | 145.00 | 145.00 | | 145.00 |
8K Other liabilities (including liabilities related to repo transactions) | 1 356.00 | 1 356.00 | | 1 356.00 |
8L Deferred income | 1 378.00 | 1 378.00 | | 1 378.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 4 483.00 | 4 483.00 | | 4 483.00 |
