| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BD Other fixed assets | 15.00 | | 15.00 | 15.00 |
BJ TOTAL (I) | 15.00 | | 15.00 | 15.00 |
BZ Other receivables | 2 340.00 | | 2 340.00 | 2 340.00 |
CD Marketable securities | 125 000.00 | | 125 000.00 | 125 000.00 |
CF Cash and cash equivalents | 11 391.00 | | 11 391.00 | 11 391.00 |
CJ TOTAL (II) | 138 731.00 | | 138 731.00 | 138 731.00 |
CO Grand total (0 to V) | 138 746.00 | | 138 746.00 | 138 746.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 62 320.00 | 62 320.00 | | 62 320.00 |
DD Legal reserve (1) | 6 232.00 | 6 232.00 | | 6 232.00 |
DG Other reserves | 70 420.00 | 38 732.00 | | 70 420.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -1 774.00 | 81 688.00 | | -1 774.00 |
DL TOTAL (I) | 137 198.00 | 188 972.00 | | 137 198.00 |
DX Trade payables and related accounts | 1 548.00 | 340.00 | | 1 548.00 |
EC TOTAL (IV) | 1 548.00 | 340.00 | | 1 548.00 |
EE Grand total (I to V) | 138 746.00 | 189 312.00 | | 138 746.00 |
EG Accrued income and payables due within one year | 1 548.00 | 340.00 | | 1 548.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 2 747.00 | |
FX Taxes, duties, and similar payments | | | 174.00 | |
GF Total Operating Expenses (II) | | | 2 921.00 | |
GG - OPERATING RESULT (I - II) | | | -2 921.00 | |
GJ Financial income from other securities and fixed asset receivables | | | | |
GL Other interest and similar income | | | 1 153.00 | |
GP Total financial income (V) | | | 1 153.00 | |
GR Interest and similar expenses | | | 6.00 | |
GU Total financial expenses (VI) | | | 6.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 1 146.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -1 774.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HB Exceptional income from capital transactions | | 142 850.00 | | |
HD Total exceptional income (VII) | | 142 850.00 | | |
HF Exceptional expenses on capital transactions | | 94 420.00 | | |
HH Total exceptional expenses (VIII) | | 94 420.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | | 48 430.00 | | |
HL TOTAL REVENUE (I + III + V + VII) | 1 153.00 | 178 255.00 | | 1 153.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 2 927.00 | 96 567.00 | | 2 927.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -1 774.00 | 81 688.00 | | -1 774.00 |
| |
| 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 | 15.00 | | | 15.00 |
CZ ACQUISITIONS: Establishment, Development, or Research Expenses | | | 89.00 | |
I3 DECREASES Total Financial Fixed Assets | | | 15.00 | |
I4 DECREASES Grand Total | | | 15.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 15.00 | | | 15.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
CY DEPRECIATION Start-up, development, or research expenses | 1.00 | | | 1.00 |
| |
| 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 | 1 548.00 | 1 548.00 | | 1 548.00 |
VC Group and associates | 2 340.00 | | | 2 340.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 2 340.00 | 2 340.00 | | 2 340.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 1 548.00 | 1 548.00 | | 1 548.00 |
