| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 1 216.00 | 880.00 | 335.00 | 1 216.00 |
BJ TOTAL (I) | 1 216.00 | 880.00 | 335.00 | 1 216.00 |
BN Goods in progress | 1 753.00 | | 1 753.00 | 1 753.00 |
BZ Other receivables | 1 289.00 | | 1 289.00 | 1 289.00 |
CD Marketable securities | 22 068.00 | | 22 068.00 | 22 068.00 |
CF Cash and cash equivalents | 1 077.00 | | 1 077.00 | 1 077.00 |
CJ TOTAL (II) | 26 187.00 | | 26 187.00 | 26 187.00 |
CO Grand total (0 to V) | 27 403.00 | 880.00 | 26 523.00 | 27 403.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 2 000.00 | | | 2 000.00 |
DD Legal reserve (1) | 200.00 | | | 200.00 |
DG Other reserves | 18 414.00 | | | 18 414.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -4 131.00 | | | -4 131.00 |
DL TOTAL (I) | 16 482.00 | | | 16 482.00 |
DV Miscellaneous Loans and Financial Debts (4) | 8 301.00 | | | 8 301.00 |
DX Trade payables and related accounts | 1 740.00 | | | 1 740.00 |
EC TOTAL (IV) | 10 041.00 | | | 10 041.00 |
EE Grand total (I to V) | 26 523.00 | | | 26 523.00 |
EG Accrued income and payables due within one year | 10 041.00 | | | 10 041.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 3 705.00 | |
FX Taxes, duties, and similar payments | | | 21.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 405.00 | |
GF Total Operating Expenses (II) | | | 4 131.00 | |
GG - OPERATING RESULT (I - II) | | | -4 131.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -4 131.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 4 131.00 | | | 4 131.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -4 131.00 | | | -4 131.00 |
| |
| 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 | 1 216.00 | | | 1 216.00 |
I4 DECREASES Grand Total | | | 1 216.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 1 216.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 1 216.00 | | | 1 216.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 475.00 | 405.00 | | 475.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 475.00 | 405.00 | | 475.00 |
| |
| 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 | 1 740.00 | 1 740.00 | | 1 740.00 |
VB VAT | 1 289.00 | | | 1 289.00 |
VI Group and Associates | 8 301.00 | 8 301.00 | | 8 301.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 1 289.00 | 1 289.00 | | 1 289.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 10 041.00 | 10 041.00 | | 10 041.00 |
