| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
CD Marketable securities | 293 210.00 | 86 858.00 | 206 352.00 | 293 210.00 |
CF Cash and cash equivalents | 31 901.00 | | 31 901.00 | 31 901.00 |
CJ TOTAL (II) | 325 112.00 | 86 858.00 | 238 254.00 | 325 112.00 |
CO Grand total (0 to V) | 325 112.00 | 86 858.00 | 238 254.00 | 325 112.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 80 000.00 | 80 000.00 | | 80 000.00 |
DD Legal reserve (1) | 8 000.00 | 8 000.00 | | 8 000.00 |
DG Other reserves | 150 000.00 | 150 000.00 | | 150 000.00 |
DH Retained earnings | 35 388.00 | 32 250.00 | | 35 388.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -41 988.00 | 3 138.00 | | -41 988.00 |
DL TOTAL (I) | 231 400.00 | 273 388.00 | | 231 400.00 |
DU Loans and Debts from Credit Institutions (3) | 1 321.00 | 460.00 | | 1 321.00 |
DV Miscellaneous Loans and Financial Debts (4) | 2 710.00 | 2 662.00 | | 2 710.00 |
DX Trade payables and related accounts | 1 500.00 | 1 400.00 | | 1 500.00 |
DY Tax and social security liabilities | 1 323.00 | 1 927.00 | | 1 323.00 |
EC TOTAL (IV) | 6 854.00 | 6 449.00 | | 6 854.00 |
EE Grand total (I to V) | 238 254.00 | 279 837.00 | | 238 254.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FQ Other income | | | 543.00 | |
FR Total operating income (I) | | | 543.00 | |
FW Other purchases and external expenses | | | 7 215.00 | |
FX Taxes, duties, and similar payments | | | 660.00 | |
FY Salaries and Wages | | | 398.00 | |
GF Total Operating Expenses (II) | | | 8 273.00 | |
GG - OPERATING RESULT (I - II) | | | -7 730.00 | |
GP Total financial income (V) | | | 63 179.00 | |
GU Total financial expenses (VI) | | | 97 437.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -34 259.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -41 988.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HH Total exceptional expenses (VIII) | | 40.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | | -40.00 | | |
HK Income tax | | 561.00 | | |
HL TOTAL REVENUE (I + III + V + VII) | 63 722.00 | 70 729.00 | | 63 722.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 105 710.00 | 67 591.00 | | 105 710.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -41 988.00 | 3 138.00 | | -41 988.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
7B Total provisions for depreciation | 59 050.00 | 86 858.00 | 59 050.00 | 59 050.00 |
7C Grand total | 59 050.00 | 86 858.00 | 59 050.00 | 59 050.00 |
UG - Financial | | 86 858.00 | 59 050.00 | |
| |
| 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 | 1 500.00 | 1 500.00 | | 1 500.00 |
8K Other liabilities (including liabilities related to repo transactions) | 2 710.00 | 2 710.00 | | 2 710.00 |
VG Loans with a maturity of up to one year at origin | 1 321.00 | 1 321.00 | | 1 321.00 |
VQ Other Taxes, Duties, and Similar Debts | 1 323.00 | 1 323.00 | | 1 323.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 6 854.00 | 6 854.00 | | 6 854.00 |
