| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 3 723.00 | 3 723.00 | | 3 723.00 |
BJ TOTAL (I) | 3 723.00 | 3 723.00 | | 3 723.00 |
BZ Other receivables | 1 338.00 | | 1 338.00 | 1 338.00 |
CD Marketable securities | 51 189.00 | | 51 189.00 | 51 189.00 |
CF Cash and cash equivalents | 12 087.00 | | 12 087.00 | 12 087.00 |
CJ TOTAL (II) | 64 614.00 | | 64 614.00 | 64 614.00 |
CO Grand total (0 to V) | 68 338.00 | 3 723.00 | 64 614.00 | 68 338.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 4 800.00 | | | 4 800.00 |
DB Share, merger, contribution premiums, etc. | 176 700.00 | | | 176 700.00 |
DD Legal reserve (1) | 150.00 | | | 150.00 |
DG Other reserves | 80 013.00 | | | 80 013.00 |
DH Retained earnings | -173 256.00 | | | -173 256.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -25 723.00 | | | -25 723.00 |
DL TOTAL (I) | 62 683.00 | | | 62 683.00 |
DY Tax and social security liabilities | 1 931.00 | | | 1 931.00 |
EC TOTAL (IV) | 1 931.00 | | | 1 931.00 |
EE Grand total (I to V) | 64 614.00 | | | 64 614.00 |
EG Accrued income and payables due within one year | 1 931.00 | | | 1 931.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 6 917.00 | |
FX Taxes, duties, and similar payments | | | 287.00 | |
FY Salaries and Wages | | | 12 000.00 | |
FZ Social Security Contributions | | | 6 518.00 | |
GF Total Operating Expenses (II) | | | 25 723.00 | |
GG - OPERATING RESULT (I - II) | | | -25 723.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -25 723.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 25 723.00 | | | 25 723.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -25 723.00 | | | -25 723.00 |
| |
| 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 | 3 723.00 | | | 3 723.00 |
I4 DECREASES Grand Total | | | 3 723.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 3 723.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 3 723.00 | | | 3 723.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 3 723.00 | | | 3 723.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 3 723.00 | | | 3 723.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8D Social Security and Other Social Organizations | 1 931.00 | 1 931.00 | | 1 931.00 |
VB VAT | 1 338.00 | 1 338.00 | | 1 338.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 1 338.00 | 1 338.00 | | 1 338.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 1 931.00 | 1 931.00 | | 1 931.00 |
