| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 1 083.00 | 240.00 | 843.00 | 1 083.00 |
BJ TOTAL (I) | 21 183.00 | 240.00 | 20 943.00 | 21 183.00 |
BX Customers and related accounts | 3 251.00 | | 3 251.00 | 3 251.00 |
BZ Other receivables | 19 968.00 | | 19 968.00 | 19 968.00 |
CF Cash and cash equivalents | 577 715.00 | | 577 715.00 | 577 715.00 |
CH Prepaid expenses | 12 548.00 | | 12 548.00 | 12 548.00 |
CJ TOTAL (II) | 613 482.00 | | 613 482.00 | 613 482.00 |
CO Grand total (0 to V) | 634 664.00 | 240.00 | 634 425.00 | 634 664.00 |
CU Other investments | 20 100.00 | | 20 100.00 | 20 100.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 8 000.00 | 8 000.00 | | 8 000.00 |
DD Legal reserve (1) | 800.00 | 800.00 | | 800.00 |
DG Other reserves | 427 426.00 | 468 414.00 | | 427 426.00 |
DH Retained earnings | 126 204.00 | 126 204.00 | | 126 204.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -10 860.00 | -32 188.00 | | -10 860.00 |
DL TOTAL (I) | 551 570.00 | 571 230.00 | | 551 570.00 |
DV Miscellaneous Loans and Financial Debts (4) | 76 651.00 | 80 178.00 | | 76 651.00 |
DX Trade payables and related accounts | 3 221.00 | 2 298.00 | | 3 221.00 |
DY Tax and social security liabilities | 542.00 | 573.00 | | 542.00 |
EA Other liabilities | 2 441.00 | 2 441.00 | | 2 441.00 |
EC TOTAL (IV) | 82 854.00 | 85 490.00 | | 82 854.00 |
EE Grand total (I to V) | 634 425.00 | 656 720.00 | | 634 425.00 |
EG Accrued income and payables due within one year | 82 854.00 | 85 490.00 | | 82 854.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | | | 28 745.00 | |
FG Production sold - services | | | 21 033.00 | |
FJ Net sales | | | 49 778.00 | |
FQ Other income | | | 3.00 | |
FR Total operating income (I) | | | 49 781.00 | |
FS Purchases of goods (including customs duties) | | | 19 966.00 | |
FU Purchases of raw materials and other supplies | | | | |
FW Other purchases and external expenses | | | 20 934.00 | |
FY Salaries and Wages | | | 19 929.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 240.00 | |
GE Other Expenses | | | 2.00 | |
GF Total Operating Expenses (II) | | | 61 070.00 | |
GG - OPERATING RESULT (I - II) | | | -11 289.00 | |
GL Other interest and similar income | | | 429.00 | |
GP Total financial income (V) | | | 429.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 429.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -10 860.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 50 210.00 | 14 053.00 | | 50 210.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 61 070.00 | 46 241.00 | | 61 070.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -10 860.00 | -32 188.00 | | -10 860.00 |
| |
| 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 | 20 100.00 | | 1 083.00 | 20 100.00 |
I3 DECREASES Total Financial Fixed Assets | | | 20 100.00 | |
I4 DECREASES Grand Total | | | 21 183.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 1 083.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | | | 1 083.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 20 100.00 | | | 20 100.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | | 240.00 | | |
QU DEPRECIATION Total Tangible Fixed Assets | | 240.00 | | |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8A Miscellaneous Loans and Financial Debts | 2 600.00 | 2 600.00 | | 2 600.00 |
8B Suppliers and Related Accounts | 3 221.00 | 3 221.00 | | 3 221.00 |
8K Other liabilities (including liabilities related to repo transactions) | 76 492.00 | 76 492.00 | | 76 492.00 |
UX Other trade receivables | 3 251.00 | 3 251.00 | | 3 251.00 |
VP Miscellaneous | 19 968.00 | 19 958.00 | | 19 968.00 |
VQ Other Taxes, Duties, and Similar Debts | 542.00 | 542.00 | | 542.00 |
VS Prepaid expenses | 12 548.00 | 12 548.00 | | 12 548.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 35 767.00 | 35 767.00 | | 35 767.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 82 854.00 | 82 854.00 | | 82 854.00 |
