| |
| 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 | 1 894.00 | | 1 894.00 | 1 894.00 |
CD Marketable securities | 125 000.00 | | 125 000.00 | 125 000.00 |
CF Cash and cash equivalents | 9 217.00 | | 9 217.00 | 9 217.00 |
CJ TOTAL (II) | 136 110.00 | | 136 110.00 | 136 110.00 |
CO Grand total (0 to V) | 136 125.00 | | 136 125.00 | 136 125.00 |
| |
| 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 | 68 646.00 | 70 420.00 | | 68 646.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -3 989.00 | -1 774.00 | | -3 989.00 |
DL TOTAL (I) | 133 208.00 | 137 198.00 | | 133 208.00 |
DX Trade payables and related accounts | 2 917.00 | 1 548.00 | | 2 917.00 |
EC TOTAL (IV) | 2 917.00 | 1 548.00 | | 2 917.00 |
EE Grand total (I to V) | 136 125.00 | 138 746.00 | | 136 125.00 |
EG Accrued income and payables due within one year | 2 917.00 | 1 548.00 | | 2 917.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 6 100.00 | |
FX Taxes, duties, and similar payments | | | 175.00 | |
GF Total Operating Expenses (II) | | | 6 275.00 | |
GG - OPERATING RESULT (I - II) | | | -6 275.00 | |
GL Other interest and similar income | | | 2 285.00 | |
GP Total financial income (V) | | | 2 285.00 | |
GR Interest and similar expenses | | | | |
GU Total financial expenses (VI) | | | | |
GV - FINANCIAL INCOME (V - VI) | | | 2 285.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -3 989.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 2 285.00 | 1 153.00 | | 2 285.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 6 275.00 | 2 927.00 | | 6 275.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -3 989.00 | -1 774.00 | | -3 989.00 |
| |
| 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 |
I3 DECREASES Total Financial Fixed Assets | | | 15.00 | |
I4 DECREASES Grand Total | | | 15.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 15.00 | | | 15.00 |
| |
| 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 | 2 917.00 | 2 917.00 | | 2 917.00 |
VC Group and associates | 1 894.00 | | | 1 894.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 1 894.00 | 1 894.00 | | 1 894.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 2 917.00 | 2 917.00 | | 2 917.00 |
