| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 1 127.00 | 942.00 | 186.00 | 1 127.00 |
BJ TOTAL (I) | 1 135.00 | 942.00 | 193.00 | 1 135.00 |
BZ Other receivables | | | | |
CD Marketable securities | 239 000.00 | | 239 000.00 | 239 000.00 |
CF Cash and cash equivalents | 199 696.00 | | 199 696.00 | 199 696.00 |
CJ TOTAL (II) | 438 696.00 | | 438 696.00 | 438 696.00 |
CO Grand total (0 to V) | 439 831.00 | 942.00 | 438 889.00 | 439 831.00 |
CU Other investments | 8.00 | | 8.00 | 8.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 8 000.00 | 8 000.00 | | 8 000.00 |
DD Legal reserve (1) | 800.00 | 800.00 | | 800.00 |
DG Other reserves | 430 000.00 | 442 000.00 | | 430 000.00 |
DH Retained earnings | 3 098.00 | 663.00 | | 3 098.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -4 545.00 | -9 565.00 | | -4 545.00 |
DL TOTAL (I) | 437 353.00 | 441 898.00 | | 437 353.00 |
DV Miscellaneous Loans and Financial Debts (4) | 336.00 | 336.00 | | 336.00 |
DX Trade payables and related accounts | 1 200.00 | 1 200.00 | | 1 200.00 |
DY Tax and social security liabilities | | 17 151.00 | | |
EC TOTAL (IV) | 1 536.00 | 18 687.00 | | 1 536.00 |
EE Grand total (I to V) | 438 889.00 | 460 585.00 | | 438 889.00 |
EG Accrued income and payables due within one year | 1 536.00 | 18 687.00 | | 1 536.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FP Reversals of depreciation and provisions, transfer of expenses | | | | |
FQ Other income | | | | |
FR Total operating income (I) | | | | |
FW Other purchases and external expenses | | | 2 196.00 | |
FX Taxes, duties, and similar payments | | | 263.00 | |
FZ Social Security Contributions | | | 1 699.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 376.00 | |
GF Total Operating Expenses (II) | | | 4 533.00 | |
GG - OPERATING RESULT (I - II) | | | -4 533.00 | |
GL Other interest and similar income | | | | |
GP Total financial income (V) | | | | |
GR Interest and similar expenses | | | 11.00 | |
GU Total financial expenses (VI) | | | 11.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -11.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -4 545.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | | 4 400.00 | | |
HD Total exceptional income (VII) | | 4 400.00 | | |
HE Exceptional expenses on management operations | | 3 920.00 | | |
HH Total exceptional expenses (VIII) | | 3 920.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | | 480.00 | | |
HL TOTAL REVENUE (I + III + V + VII) | | 9 492.00 | | |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 4 545.00 | 19 057.00 | | 4 545.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -4 545.00 | -9 565.00 | | -4 545.00 |
| |
| 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 | 1 135.00 | | | 1 135.00 |
I3 DECREASES Total Financial Fixed Assets | | | 8.00 | |
I4 DECREASES Grand Total | | | 1 135.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 1 127.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 1 127.00 | | | 1 127.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 8.00 | | | 8.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 566.00 | 376.00 | | 566.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 566.00 | 376.00 | | 566.00 |
| |
| 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 | 1 200.00 | 1 200.00 | | 1 200.00 |
VI Group and Associates | 336.00 | 336.00 | | 336.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 1 536.00 | 1 536.00 | | 1 536.00 |
