| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 5 590.00 | 5 590.00 | | 5 590.00 |
BJ TOTAL (I) | 5 590.00 | 5 590.00 | | 5 590.00 |
BX Customers and related accounts | | | | |
BZ Other receivables | 14 196.00 | | 14 196.00 | 14 196.00 |
CD Marketable securities | | | | |
CF Cash and cash equivalents | 236 553.00 | | 236 553.00 | 236 553.00 |
CJ TOTAL (II) | 250 749.00 | | 250 749.00 | 250 749.00 |
CO Grand total (0 to V) | 256 339.00 | 5 590.00 | 250 749.00 | 256 339.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 4 000.00 | 4 000.00 | | 4 000.00 |
DD Legal reserve (1) | 400.00 | 400.00 | | 400.00 |
DG Other reserves | 245 828.00 | 296 447.00 | | 245 828.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -3 369.00 | -15 620.00 | | -3 369.00 |
DL TOTAL (I) | 246 859.00 | 285 228.00 | | 246 859.00 |
DV Miscellaneous Loans and Financial Debts (4) | 3 424.00 | 1 691.00 | | 3 424.00 |
DX Trade payables and related accounts | | 901.00 | | |
DY Tax and social security liabilities | 466.00 | 14 168.00 | | 466.00 |
EC TOTAL (IV) | 3 890.00 | 16 760.00 | | 3 890.00 |
EE Grand total (I to V) | 250 749.00 | 301 988.00 | | 250 749.00 |
EG Accrued income and payables due within one year | 3 890.00 | 16 760.00 | | 3 890.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 43 780.00 | | 43 780.00 | 43 780.00 |
FJ Net sales | 43 780.00 | | 43 780.00 | 43 780.00 |
FR Total operating income (I) | | | 43 780.00 | |
FW Other purchases and external expenses | | | 11 124.00 | |
FX Taxes, duties, and similar payments | | | 428.00 | |
FY Salaries and Wages | | | 54 558.00 | |
FZ Social Security Contributions | | | 1 936.00 | |
GA Operating Expenses - Depreciation and Amortization | | | | |
GF Total Operating Expenses (II) | | | 68 047.00 | |
GG - OPERATING RESULT (I - II) | | | -24 267.00 | |
GL Other interest and similar income | | | 7 369.00 | |
GP Total financial income (V) | | | 7 369.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 7 369.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -16 898.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | -13 529.00 | -19 476.00 | | -13 529.00 |
HL TOTAL REVENUE (I + III + V + VII) | 51 149.00 | 96 303.00 | | 51 149.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 54 518.00 | 111 922.00 | | 54 518.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -3 369.00 | -15 620.00 | | -3 369.00 |
| |
| 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 | 5 590.00 | | | 5 590.00 |
I4 DECREASES Grand Total | | | 5 590.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 5 590.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 5 590.00 | | | 5 590.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 5 590.00 | | | 5 590.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 5 590.00 | | | 5 590.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8K Other liabilities (including liabilities related to repo transactions) | 3 424.00 | 3 424.00 | | 3 424.00 |
VP Miscellaneous | 14 196.00 | | | 14 196.00 |
VQ Other Taxes, Duties, and Similar Debts | 466.00 | 466.00 | | 466.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 14 196.00 | 14 196.00 | | 14 196.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 3 890.00 | 3 890.00 | | 3 890.00 |
