| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 1 440.00 | 499.00 | 941.00 | 1 440.00 |
BH Other financial assets | 500.00 | | 500.00 | 500.00 |
BJ TOTAL (I) | 402 203.00 | 499.00 | 401 704.00 | 402 203.00 |
BZ Other receivables | 3 276.00 | | 3 276.00 | 3 276.00 |
CD Marketable securities | 336.00 | | 336.00 | 336.00 |
CF Cash and cash equivalents | 72 618.00 | | 72 618.00 | 72 618.00 |
CJ TOTAL (II) | 76 230.00 | | 76 230.00 | 76 230.00 |
CO Grand total (0 to V) | 478 433.00 | 499.00 | 477 935.00 | 478 433.00 |
CU Other investments | 400 263.00 | | 400 263.00 | 400 263.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 105 000.00 | 105 000.00 | | 105 000.00 |
DD Legal reserve (1) | 10 500.00 | 21 401.00 | | 10 500.00 |
DH Retained earnings | 378 848.00 | 376 257.00 | | 378 848.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -20 547.00 | -8 309.00 | | -20 547.00 |
DL TOTAL (I) | 473 801.00 | 494 348.00 | | 473 801.00 |
DV Miscellaneous Loans and Financial Debts (4) | 71.00 | 71.00 | | 71.00 |
DX Trade payables and related accounts | 2 574.00 | 2 664.00 | | 2 574.00 |
DY Tax and social security liabilities | 1 489.00 | | | 1 489.00 |
EC TOTAL (IV) | 4 134.00 | 2 735.00 | | 4 134.00 |
EE Grand total (I to V) | 477 935.00 | 497 083.00 | | 477 935.00 |
| |
| 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) | | | | |
FW Other purchases and external expenses | | | 3 538.00 | |
FX Taxes, duties, and similar payments | | | 131.00 | |
FY Salaries and Wages | | | 10 392.00 | |
FZ Social Security Contributions | | | 4 418.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 1 256.00 | |
GE Other Expenses | | | | |
GF Total Operating Expenses (II) | | | 19 735.00 | |
GG - OPERATING RESULT (I - II) | | | -19 735.00 | |
GL Other interest and similar income | | | 6.00 | |
GP Total financial income (V) | | | 6.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 6.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -19 729.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HF Exceptional expenses on capital transactions | 818.00 | | | 818.00 |
HH Total exceptional expenses (VIII) | 818.00 | | | 818.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -818.00 | | | -818.00 |
HL TOTAL REVENUE (I + III + V + VII) | 6.00 | 7.00 | | 6.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 20 554.00 | 8 316.00 | | 20 554.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -20 547.00 | -8 309.00 | | -20 547.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8A Miscellaneous Loans and Financial Debts | 71.00 | 71.00 | | 71.00 |
8B Suppliers and Related Accounts | 2 574.00 | 2 574.00 | | 2 574.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 3 776.00 | 3 276.00 | 500.00 | 3 776.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 4 134.00 | 4 134.00 | | 4 134.00 |
