| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BZ Other receivables | 2 444.00 | | 2 444.00 | 2 444.00 |
CD Marketable securities | 280 264.00 | | 280 264.00 | 280 264.00 |
CF Cash and cash equivalents | 207 365.00 | | 207 365.00 | 207 365.00 |
CJ TOTAL (II) | 490 073.00 | | 490 073.00 | 490 073.00 |
CO Grand total (0 to V) | 490 073.00 | | 490 073.00 | 490 073.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 91 469.00 | 91 469.00 | | 91 469.00 |
DD Legal reserve (1) | 9 147.00 | 9 147.00 | | 9 147.00 |
DE Statutory or contractual reserves | 184 341.00 | 191 664.00 | | 184 341.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -4 440.00 | -7 323.00 | | -4 440.00 |
DL TOTAL (I) | 280 518.00 | 284 957.00 | | 280 518.00 |
DV Miscellaneous Loans and Financial Debts (4) | 205 236.00 | 204 618.00 | | 205 236.00 |
DX Trade payables and related accounts | 4 320.00 | 4 320.00 | | 4 320.00 |
EC TOTAL (IV) | 209 556.00 | 208 938.00 | | 209 556.00 |
EE Grand total (I to V) | 490 073.00 | 493 895.00 | | 490 073.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 3 747.00 | |
FX Taxes, duties, and similar payments | | | 720.00 | |
GF Total Operating Expenses (II) | | | 4 467.00 | |
GG - OPERATING RESULT (I - II) | | | -4 467.00 | |
GL Other interest and similar income | | | 846.00 | |
GO Net income from sales of marketable securities | | | 27.00 | |
GP Total financial income (V) | | | 873.00 | |
GR Interest and similar expenses | | | 846.00 | |
GU Total financial expenses (VI) | | | 846.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 27.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -4 440.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 873.00 | 1 432.00 | | 873.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 5 313.00 | 8 755.00 | | 5 313.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -4 440.00 | -7 323.00 | | -4 440.00 |
| |
| 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 | 4 320.00 | 4 320.00 | | 4 320.00 |
VI Group and Associates | 205 236.00 | 205 236.00 | | 205 236.00 |
VM Income taxes | 2 444.00 | | | 2 444.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 2 444.00 | 2 444.00 | | 2 444.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 209 556.00 | 209 556.00 | | 209 556.00 |
