| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AJ Other Intangible Assets | 493 000.00 | 300 000.00 | 193 000.00 | 493 000.00 |
BJ TOTAL (I) | 493 000.00 | 300 000.00 | 193 000.00 | 493 000.00 |
BZ Other receivables | 1 458.00 | | 1 458.00 | 1 458.00 |
CD Marketable securities | 2 000 566.00 | | 2 000 566.00 | 2 000 566.00 |
CF Cash and cash equivalents | 38 350.00 | | 38 350.00 | 38 350.00 |
CJ TOTAL (II) | 2 040 374.00 | | 2 040 374.00 | 2 040 374.00 |
CO Grand total (0 to V) | 2 533 374.00 | 300 000.00 | 2 233 374.00 | 2 533 374.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 50 000.00 | 50 000.00 | | 50 000.00 |
DG Other reserves | 330 602.00 | 330 602.00 | | 330 602.00 |
DH Retained earnings | -288 346.00 | -289 330.00 | | -288 346.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -4 816.00 | 984.00 | | -4 816.00 |
DL TOTAL (I) | 87 440.00 | 92 256.00 | | 87 440.00 |
DX Trade payables and related accounts | 2 630.00 | 2 400.00 | | 2 630.00 |
EA Other liabilities | 2 143 304.00 | 1 646 262.00 | | 2 143 304.00 |
EC TOTAL (IV) | 2 145 934.00 | 1 648 662.00 | | 2 145 934.00 |
EE Grand total (I to V) | 2 233 374.00 | 1 740 918.00 | | 2 233 374.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 2 638.00 | |
FX Taxes, duties, and similar payments | | | 458.00 | |
GE Other Expenses | | | | |
GF Total Operating Expenses (II) | | | 3 096.00 | |
GG - OPERATING RESULT (I - II) | | | -3 097.00 | |
GO Net income from sales of marketable securities | | | 5 288.00 | |
GP Total financial income (V) | | | 5 288.00 | |
GR Interest and similar expenses | | | 7 007.00 | |
GU Total financial expenses (VI) | | | 7 007.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -1 719.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -4 816.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | | 3 029.00 | | |
HD Total exceptional income (VII) | | 3 029.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | | 3 029.00 | | |
HK Income tax | | 492.00 | | |
HL TOTAL REVENUE (I + III + V + VII) | 5 288.00 | 9 534.00 | | 5 288.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 10 103.00 | 8 551.00 | | 10 103.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -4 816.00 | 984.00 | | -4 816.00 |
| |
| 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 | 493 000.00 | | | 493 000.00 |
I4 DECREASES Grand Total | | | 493 000.00 | |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 300 000.00 | | | 300 000.00 |
