| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 6 044.00 | 4 990.00 | 1 054.00 | 6 044.00 |
BJ TOTAL (I) | 6 044.00 | 4 990.00 | 1 054.00 | 6 044.00 |
BZ Other receivables | 98.00 | | 98.00 | 98.00 |
CD Marketable securities | 25 600.00 | | 25 600.00 | 25 600.00 |
CF Cash and cash equivalents | 90 202.00 | | 90 202.00 | 90 202.00 |
CJ TOTAL (II) | 115 900.00 | | 115 900.00 | 115 900.00 |
CO Grand total (0 to V) | 121 943.00 | 4 990.00 | 116 954.00 | 121 943.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 102 340.00 | | | 102 340.00 |
DD Legal reserve (1) | 14 000.00 | | | 14 000.00 |
DH Retained earnings | 1.00 | | | 1.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -2 952.00 | | | -2 952.00 |
DL TOTAL (I) | 113 389.00 | | | 113 389.00 |
DV Miscellaneous Loans and Financial Debts (4) | 1 078.00 | | | 1 078.00 |
DX Trade payables and related accounts | 1 454.00 | | | 1 454.00 |
DY Tax and social security liabilities | 1 030.00 | | | 1 030.00 |
EA Other liabilities | 2.00 | | | 2.00 |
EC TOTAL (IV) | 3 565.00 | | | 3 565.00 |
EE Grand total (I to V) | 116 954.00 | | | 116 954.00 |
EG Accrued income and payables due within one year | 3 565.00 | | | 3 565.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 12 500.00 | | 12 500.00 | 12 500.00 |
FJ Net sales | 12 500.00 | | 12 500.00 | 12 500.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 823.00 | |
FR Total operating income (I) | | | 13 323.00 | |
FW Other purchases and external expenses | | | 15 436.00 | |
FX Taxes, duties, and similar payments | | | 65.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 689.00 | |
GF Total Operating Expenses (II) | | | 16 190.00 | |
GG - OPERATING RESULT (I - II) | | | -2 867.00 | |
GL Other interest and similar income | | | 573.00 | |
GP Total financial income (V) | | | 573.00 | |
GR Interest and similar expenses | | | 657.00 | |
GU Total financial expenses (VI) | | | 657.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -84.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -2 951.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | 823.00 | | | 823.00 |
A2 TOTAL ASSETS | | 1.00 | | |
HE Exceptional expenses on management operations | 1.00 | | | 1.00 |
HH Total exceptional expenses (VIII) | 1.00 | | | 1.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -1.00 | | | -1.00 |
HL TOTAL REVENUE (I + III + V + VII) | 13 896.00 | | | 13 896.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 16 848.00 | | | 16 848.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -2 952.00 | | | -2 952.00 |
| |
| 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 | 6 044.00 | | | 6 044.00 |
I4 DECREASES Grand Total | | | 6 044.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 6 044.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 6 044.00 | | | 6 044.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 4 301.00 | 689.00 | | 4 301.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 4 301.00 | 689.00 | | 4 301.00 |
| |
| 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 | 1 454.00 | 1 454.00 | | 1 454.00 |
8D Social Security and Other Social Organizations | 489.00 | 489.00 | | 489.00 |
8K Other liabilities (including liabilities related to repo transactions) | 2.00 | 2.00 | | 2.00 |
VB VAT | 98.00 | | | 98.00 |
VI Group and Associates | 1 078.00 | 1 078.00 | | 1 078.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 98.00 | 98.00 | | 98.00 |
VW VAT | 542.00 | 542.00 | | 542.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 3 565.00 | 3 565.00 | | 3 565.00 |
