| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 5 372.00 | 5 372.00 | | 5 372.00 |
BD Other fixed assets | 249 732.00 | | 249 732.00 | 249 732.00 |
BJ TOTAL (I) | 255 104.00 | 5 372.00 | 249 732.00 | 255 104.00 |
BZ Other receivables | 11 136.00 | | 11 136.00 | 11 136.00 |
CD Marketable securities | 384 860.00 | 1 380.00 | 383 480.00 | 384 860.00 |
CF Cash and cash equivalents | 87 293.00 | | 87 293.00 | 87 293.00 |
CJ TOTAL (II) | 483 293.00 | 1 380.00 | 481 914.00 | 483 293.00 |
CO Grand total (0 to V) | 738 397.00 | 6 752.00 | 731 645.00 | 738 397.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 358 000.00 | | | 358 000.00 |
DD Legal reserve (1) | 21 603.00 | | | 21 603.00 |
DH Retained earnings | 360 753.00 | | | 360 753.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -11 059.00 | | | -11 059.00 |
DL TOTAL (I) | 729 297.00 | | | 729 297.00 |
DV Miscellaneous Loans and Financial Debts (4) | 182.00 | | | 182.00 |
DX Trade payables and related accounts | 1 944.00 | | | 1 944.00 |
DY Tax and social security liabilities | 223.00 | | | 223.00 |
EC TOTAL (IV) | 2 349.00 | | | 2 349.00 |
EE Grand total (I to V) | 731 646.00 | | | 731 646.00 |
EG Accrued income and payables due within one year | 2 349.00 | | | 2 349.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 10 275.00 | |
FX Taxes, duties, and similar payments | | | 105.00 | |
FZ Social Security Contributions | | | 2 598.00 | |
GF Total Operating Expenses (II) | | | 12 978.00 | |
GG - OPERATING RESULT (I - II) | | | -12 978.00 | |
GL Other interest and similar income | | | 1 919.00 | |
GP Total financial income (V) | | | 1 919.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 1 919.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -11 059.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A2 TOTAL ASSETS | 2 598.00 | | | 2 598.00 |
HL TOTAL REVENUE (I + III + V + VII) | 1 919.00 | | | 1 919.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 12 978.00 | | | 12 978.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -11 059.00 | | | -11 059.00 |
| |
| 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 | 255 104.00 | | | 255 104.00 |
I3 DECREASES Total Financial Fixed Assets | | | 249 732.00 | |
I4 DECREASES Grand Total | | | 255 104.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 5 372.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 5 372.00 | | | 5 372.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 249 732.00 | | | 249 732.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 5 372.00 | | | 5 372.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 5 372.00 | | | 5 372.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
6X Other provisions for depreciation | 1 380.00 | | | 1 380.00 |
7B Total provisions for depreciation | 1 380.00 | | | 1 380.00 |
7C Grand total | 1 380.00 | | | 1 380.00 |
| |
| 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 | 1 944.00 | 1 944.00 | | 1 944.00 |
8D Social Security and Other Social Organizations | 223.00 | 223.00 | | 223.00 |
VB VAT | 11 136.00 | 11 136.00 | | 11 136.00 |
VI Group and Associates | 182.00 | 182.00 | | 182.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 11 136.00 | 11 136.00 | | 11 136.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 2 349.00 | 2 349.00 | | 2 349.00 |
