| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 3 673.00 | 3 673.00 | | 3 673.00 |
BH Other financial assets | 30.00 | | 30.00 | 30.00 |
BJ TOTAL (I) | 3 703.00 | 3 673.00 | 30.00 | 3 703.00 |
BZ Other receivables | 1 594.00 | | 1 594.00 | 1 594.00 |
CD Marketable securities | 83 400.00 | | 83 400.00 | 83 400.00 |
CF Cash and cash equivalents | 415.00 | | 415.00 | 415.00 |
CH Prepaid expenses | 905.00 | | 905.00 | 905.00 |
CJ TOTAL (II) | 86 314.00 | | 86 314.00 | 86 314.00 |
CO Grand total (0 to V) | 90 017.00 | 3 673.00 | 86 344.00 | 90 017.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 8 000.00 | | | 8 000.00 |
DD Legal reserve (1) | 800.00 | | | 800.00 |
DG Other reserves | 79 776.00 | | | 79 776.00 |
DH Retained earnings | -58 204.00 | | | -58 204.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -1 472.00 | | | -1 472.00 |
DL TOTAL (I) | 28 899.00 | | | 28 899.00 |
DV Miscellaneous Loans and Financial Debts (4) | 55 388.00 | | | 55 388.00 |
DX Trade payables and related accounts | 1 212.00 | | | 1 212.00 |
DY Tax and social security liabilities | 845.00 | | | 845.00 |
EC TOTAL (IV) | 57 445.00 | | | 57 445.00 |
EE Grand total (I to V) | 86 344.00 | | | 86 344.00 |
EG Accrued income and payables due within one year | 57 445.00 | | | 57 445.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 1 673.00 | |
FX Taxes, duties, and similar payments | | | 239.00 | |
FZ Social Security Contributions | | | 954.00 | |
GF Total Operating Expenses (II) | | | 2 866.00 | |
GG - OPERATING RESULT (I - II) | | | -2 866.00 | |
GL Other interest and similar income | | | 1 394.00 | |
GP Total financial income (V) | | | 1 394.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 1 394.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -1 472.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A2 TOTAL ASSETS | 954.00 | | | 954.00 |
HL TOTAL REVENUE (I + III + V + VII) | 1 394.00 | | | 1 394.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 2 866.00 | | | 2 866.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -1 472.00 | | | -1 472.00 |
| |
| 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 | 3 703.00 | | | 3 703.00 |
I3 DECREASES Total Financial Fixed Assets | | | 30.00 | |
I4 DECREASES Grand Total | | | 3 703.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 3 673.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 3 673.00 | | | 3 673.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 30.00 | | | 30.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 3 673.00 | | | 3 673.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 3 673.00 | | | 3 673.00 |
| |
| 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 | 1 212.00 | 1 212.00 | | 1 212.00 |
8D Social Security and Other Social Organizations | 845.00 | 845.00 | | 845.00 |
UT Other financial assets | 30.00 | | 30.00 | 30.00 |
VB VAT | 1 594.00 | 1 594.00 | | 1 594.00 |
VI Group and Associates | 55 388.00 | 55 388.00 | | 55 388.00 |
VS Prepaid expenses | 905.00 | 905.00 | | 905.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 2 529.00 | 2 499.00 | 30.00 | 2 529.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 57 445.00 | 57 445.00 | | 57 445.00 |
