| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 775.00 | 775.00 | | 775.00 |
BJ TOTAL (I) | 16 775.00 | 775.00 | 16 000.00 | 16 775.00 |
BZ Other receivables | 73 998.00 | | 73 998.00 | 73 998.00 |
CD Marketable securities | 340 514.00 | | 340 514.00 | 340 514.00 |
CF Cash and cash equivalents | 568 305.00 | | 568 305.00 | 568 305.00 |
CH Prepaid expenses | 2 125.00 | | 2 125.00 | 2 125.00 |
CJ TOTAL (II) | 984 943.00 | | 984 943.00 | 984 943.00 |
CO Grand total (0 to V) | 1 001 719.00 | 775.00 | 1 000 943.00 | 1 001 719.00 |
CU Other investments | 16 000.00 | | 16 000.00 | 16 000.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 500 000.00 | 500 000.00 | | 500 000.00 |
DD Legal reserve (1) | 14 970.00 | 14 970.00 | | 14 970.00 |
DG Other reserves | 441 640.00 | 441 640.00 | | 441 640.00 |
DH Retained earnings | 107 971.00 | 184 713.00 | | 107 971.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -76 545.00 | -76 741.00 | | -76 545.00 |
DL TOTAL (I) | 988 037.00 | 1 064 582.00 | | 988 037.00 |
DV Miscellaneous Loans and Financial Debts (4) | 9 426.00 | 9 426.00 | | 9 426.00 |
DX Trade payables and related accounts | 3 480.00 | 3 420.00 | | 3 480.00 |
DY Tax and social security liabilities | | 445.00 | | |
EC TOTAL (IV) | 12 906.00 | 13 291.00 | | 12 906.00 |
EE Grand total (I to V) | 1 000 943.00 | 1 077 874.00 | | 1 000 943.00 |
EG Accrued income and payables due within one year | 12 906.00 | 13 291.00 | | 12 906.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 4 365.00 | |
FX Taxes, duties, and similar payments | | | 187.00 | |
FY Salaries and Wages | | | 42 000.00 | |
FZ Social Security Contributions | | | 34 101.00 | |
GF Total Operating Expenses (II) | | | 80 654.00 | |
GG - OPERATING RESULT (I - II) | | | -80 654.00 | |
GK Income from other securities and fixed asset receivables | | | 1 562.00 | |
GL Other interest and similar income | | | 2 933.00 | |
GP Total financial income (V) | | | 4 495.00 | |
GR Interest and similar expenses | | | 386.00 | |
GU Total financial expenses (VI) | | | 386.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 4 108.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -76 545.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 4 495.00 | 4 352.00 | | 4 495.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 81 041.00 | 81 094.00 | | 81 041.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -76 545.00 | -76 741.00 | | -76 545.00 |
| |
| 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 | 1 776.00 | | 15 000.00 | 1 776.00 |
I3 DECREASES Total Financial Fixed Assets | | | 16 000.00 | |
I4 DECREASES Grand Total | | | 16 776.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 776.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 776.00 | | | 776.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 1 000.00 | | 15 000.00 | 1 000.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 776.00 | | | 776.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 776.00 | | | 776.00 |
| |
| 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 | 3 480.00 | 3 480.00 | | 3 480.00 |
VC Group and associates | 73 998.00 | 73 998.00 | | 73 998.00 |
VI Group and Associates | 9 426.00 | 9 426.00 | | 9 426.00 |
VS Prepaid expenses | 2 125.00 | 2 125.00 | | 2 125.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 76 123.00 | 76 123.00 | | 76 123.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 12 906.00 | 12 906.00 | | 12 906.00 |
