| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 28 014.00 | 25 916.00 | 2 097.00 | 28 014.00 |
BJ TOTAL (I) | 28 014.00 | 25 916.00 | 2 097.00 | 28 014.00 |
BZ Other receivables | 9.00 | | 9.00 | 9.00 |
CD Marketable securities | 432 849.00 | | 432 849.00 | 432 849.00 |
CF Cash and cash equivalents | 52 406.00 | | 52 406.00 | 52 406.00 |
CJ TOTAL (II) | 485 264.00 | | 485 264.00 | 485 264.00 |
CO Grand total (0 to V) | 513 278.00 | 25 916.00 | 487 362.00 | 513 278.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 000 100.00 | | | 1 000 100.00 |
DD Legal reserve (1) | 3 495.00 | | | 3 495.00 |
DH Retained earnings | -466 327.00 | | | -466 327.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -61 155.00 | | | -61 155.00 |
DL TOTAL (I) | 476 113.00 | | | 476 113.00 |
DV Miscellaneous Loans and Financial Debts (4) | 1 350.00 | | | 1 350.00 |
DX Trade payables and related accounts | 2 130.00 | | | 2 130.00 |
DY Tax and social security liabilities | 7 583.00 | | | 7 583.00 |
EA Other liabilities | 185.00 | | | 185.00 |
EC TOTAL (IV) | 11 248.00 | | | 11 248.00 |
EE Grand total (I to V) | 487 362.00 | | | 487 362.00 |
EG Accrued income and payables due within one year | 11 248.00 | | | 11 248.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 20 000.00 | | 20 000.00 | 20 000.00 |
FJ Net sales | 20 000.00 | | 20 000.00 | 20 000.00 |
FR Total operating income (I) | | | 20 000.00 | |
FW Other purchases and external expenses | | | 6 367.00 | |
FX Taxes, duties, and similar payments | | | 498.00 | |
FY Salaries and Wages | | | 60 000.00 | |
FZ Social Security Contributions | | | 18 217.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 5 421.00 | |
GF Total Operating Expenses (II) | | | 90 503.00 | |
GG - OPERATING RESULT (I - II) | | | -70 503.00 | |
GL Other interest and similar income | | | 9 349.00 | |
GP Total financial income (V) | | | 9 349.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 9 349.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -61 155.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 29 349.00 | | | 29 349.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 90 503.00 | | | 90 503.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -61 155.00 | | | -61 155.00 |
| |
| 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 | 28 014.00 | | | 28 014.00 |
I4 DECREASES Grand Total | | | 28 014.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 28 014.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 28 014.00 | | | 28 014.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 20 496.00 | 5 421.00 | | 20 496.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 20 496.00 | 5 421.00 | | 20 496.00 |
| |
| 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 | 2 130.00 | 2 130.00 | | 2 130.00 |
8C Staff and Related Accounts | 5 176.00 | 5 176.00 | | 5 176.00 |
8D Social Security and Other Social Organizations | 2 407.00 | 2 407.00 | | 2 407.00 |
8K Other liabilities (including liabilities related to repo transactions) | 185.00 | 185.00 | | 185.00 |
VB VAT | 9.00 | 9.00 | | 9.00 |
VI Group and Associates | 1 350.00 | 1 350.00 | | 1 350.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 9.00 | 9.00 | | 9.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 11 248.00 | 11 248.00 | | 11 248.00 |
