| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 2 010.00 | 2 010.00 | | 2 010.00 |
AT Other tangible assets | 3 112.00 | 2 606.00 | 506.00 | 3 112.00 |
BJ TOTAL (I) | 5 122.00 | 4 616.00 | 506.00 | 5 122.00 |
BX Customers and related accounts | 9 000.00 | | 9 000.00 | 9 000.00 |
BZ Other receivables | 2 123.00 | | 2 123.00 | 2 123.00 |
CD Marketable securities | 350 634.00 | | 350 634.00 | 350 634.00 |
CF Cash and cash equivalents | 211 086.00 | | 211 086.00 | 211 086.00 |
CH Prepaid expenses | 58.00 | | 58.00 | 58.00 |
CJ TOTAL (II) | 572 901.00 | | 572 901.00 | 572 901.00 |
CO Grand total (0 to V) | 578 023.00 | 4 616.00 | 573 407.00 | 578 023.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 340 000.00 | 340 000.00 | | 340 000.00 |
DD Legal reserve (1) | 12 224.00 | 12 224.00 | | 12 224.00 |
DH Retained earnings | 121 011.00 | 155 979.00 | | 121 011.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -18 224.00 | -14 968.00 | | -18 224.00 |
DL TOTAL (I) | 455 011.00 | 493 235.00 | | 455 011.00 |
DV Miscellaneous Loans and Financial Debts (4) | 108 736.00 | 76 868.00 | | 108 736.00 |
DX Trade payables and related accounts | 3 348.00 | 3 348.00 | | 3 348.00 |
DY Tax and social security liabilities | 6 312.00 | 6 528.00 | | 6 312.00 |
EA Other liabilities | | 583.00 | | |
EC TOTAL (IV) | 118 395.00 | 87 327.00 | | 118 395.00 |
EE Grand total (I to V) | 573 407.00 | 580 562.00 | | 573 407.00 |
EG Accrued income and payables due within one year | 118 395.00 | 87 327.00 | | 118 395.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 94 496.00 | | 94 496.00 | 94 496.00 |
FJ Net sales | 94 496.00 | | 94 496.00 | 94 496.00 |
FO Operating subsidies | | | | |
FQ Other income | | | | |
FR Total operating income (I) | | | 94 496.00 | |
FW Other purchases and external expenses | | | 14 366.00 | |
FX Taxes, duties, and similar payments | | | 943.00 | |
FY Salaries and Wages | | | 45 000.00 | |
FZ Social Security Contributions | | | 55 452.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 653.00 | |
GF Total Operating Expenses (II) | | | 116 414.00 | |
GG - OPERATING RESULT (I - II) | | | -21 918.00 | |
GL Other interest and similar income | | | 4 039.00 | |
GM Reversals of provisions and transfers of expenses | | | 6 186.00 | |
GO Net income from sales of marketable securities | | | 138.00 | |
GP Total financial income (V) | | | 10 362.00 | |
GQ Financial allocations to depreciation and provisions | | | | |
GT Net expenses on sales of marketable securities | | | 6 668.00 | |
GU Total financial expenses (VI) | | | 6 668.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 3 694.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -18 224.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 104 858.00 | 109 747.00 | | 104 858.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 123 082.00 | 124 715.00 | | 123 082.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -18 224.00 | -14 968.00 | | -18 224.00 |
| |
| 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 | 4 592.00 | | 529.00 | 4 592.00 |
I4 DECREASES Grand Total | | | 5 122.00 | |
IO DECREASES Total including other intangible assets | | | 2 010.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 3 112.00 | |
KD ACQUISITIONS Total including other intangible assets | 2 010.00 | | | 2 010.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 2 582.00 | | 529.00 | 2 582.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 3 963.00 | 653.00 | | 3 963.00 |
PE DEPRECIATION Total including other intangible assets | 2 010.00 | | | 2 010.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 1 953.00 | 653.00 | | 1 953.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
6X Other provisions for depreciation | 6 186.00 | | 6 186.00 | 6 186.00 |
7B Total provisions for depreciation | 6 186.00 | | 6 186.00 | 6 186.00 |
7C Grand total | 6 186.00 | | 6 186.00 | 6 186.00 |
UG - Financial | | | 6 186.00 | |
| |
| 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 | 3 348.00 | 3 348.00 | | 3 348.00 |
8D Social Security and Other Social Organizations | 4 184.00 | 4 184.00 | | 4 184.00 |
UX Other trade receivables | 9 000.00 | | | 9 000.00 |
VB VAT | 558.00 | | | 558.00 |
VI Group and Associates | 108 736.00 | 108 736.00 | | 108 736.00 |
VM Income taxes | 1 099.00 | | | 1 099.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 466.00 | | | 466.00 |
VS Prepaid expenses | 58.00 | | | 58.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 11 181.00 | 11 181.00 | | 11 181.00 |
VW VAT | 2 128.00 | 2 128.00 | | 2 128.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 118 395.00 | 118 395.00 | | 118 395.00 |
