| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 56 783.00 | 56 783.00 | | 56 783.00 |
BJ TOTAL (I) | 106 783.00 | 56 783.00 | 50 000.00 | 106 783.00 |
BX Customers and related accounts | 1 794.00 | | 1 794.00 | 1 794.00 |
BZ Other receivables | 82 361.00 | 74 761.00 | 7 600.00 | 82 361.00 |
CD Marketable securities | 96 445.00 | | 96 445.00 | 96 445.00 |
CF Cash and cash equivalents | 38 180.00 | | 38 180.00 | 38 180.00 |
CH Prepaid expenses | 712.00 | | 712.00 | 712.00 |
CJ TOTAL (II) | 219 494.00 | 74 761.00 | 144 732.00 | 219 494.00 |
CO Grand total (0 to V) | 326 277.00 | 131 545.00 | 194 732.00 | 326 277.00 |
CU Other investments | 50 000.00 | | 50 000.00 | 50 000.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 3 000.00 | 3 000.00 | | 3 000.00 |
DD Legal reserve (1) | 300.00 | 300.00 | | 300.00 |
DG Other reserves | 126 000.00 | | | 126 000.00 |
DH Retained earnings | 61 245.00 | 232 460.00 | | 61 245.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -7 546.00 | -21 215.00 | | -7 546.00 |
DL TOTAL (I) | 182 999.00 | 214 545.00 | | 182 999.00 |
DU Loans and Debts from Credit Institutions (3) | 68.00 | 57.00 | | 68.00 |
DV Miscellaneous Loans and Financial Debts (4) | 1 905.00 | 29 405.00 | | 1 905.00 |
DX Trade payables and related accounts | 9 062.00 | 7 212.00 | | 9 062.00 |
DY Tax and social security liabilities | 696.00 | 696.00 | | 696.00 |
EC TOTAL (IV) | 11 732.00 | 37 372.00 | | 11 732.00 |
EE Grand total (I to V) | 194 732.00 | 251 917.00 | | 194 732.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 68.00 | 57.00 | | 68.00 |
EI Including equity loans | 1 905.00 | | | 1 905.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 6 123.00 | |
FX Taxes, duties, and similar payments | | | 1 888.00 | |
FZ Social Security Contributions | | | 94.00 | |
GA Operating Expenses - Depreciation and Amortization | | | | |
GF Total Operating Expenses (II) | | | 8 105.00 | |
GG - OPERATING RESULT (I - II) | | | -8 105.00 | |
GL Other interest and similar income | | | 735.00 | |
GO Net income from sales of marketable securities | | | 48.00 | |
GP Total financial income (V) | | | 784.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 784.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -7 321.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | 225.00 | 68.00 | | 225.00 |
HH Total exceptional expenses (VIII) | 225.00 | 68.00 | | 225.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -225.00 | -68.00 | | -225.00 |
HL TOTAL REVENUE (I + III + V + VII) | 784.00 | 1 201.00 | | 784.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 8 330.00 | 22 416.00 | | 8 330.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -7 546.00 | -21 215.00 | | -7 546.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
QU DEPRECIATION Total Tangible Fixed Assets | 56 783.00 | | | 56 783.00 |
| |
| 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 | 9 063.00 | 9 063.00 | | 9 063.00 |
8K Other liabilities (including liabilities related to repo transactions) | 1 905.00 | 1 905.00 | | 1 905.00 |
VG Loans with a maturity of up to one year at origin | 68.00 | 68.00 | | 68.00 |
VP Miscellaneous | 82 362.00 | | | 82 362.00 |
VQ Other Taxes, Duties, and Similar Debts | 697.00 | 697.00 | | 697.00 |
VS Prepaid expenses | 712.00 | | | 712.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 84 868.00 | 84 868.00 | | 84 868.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 11 733.00 | 11 733.00 | | 11 733.00 |
