| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AN Land | 111.00 | | 111.00 | 111.00 |
BJ TOTAL (I) | 111.00 | | 111.00 | 111.00 |
BZ Other receivables | 2 752.00 | | 2 752.00 | 2 752.00 |
CD Marketable securities | 29.00 | | 29.00 | 29.00 |
CF Cash and cash equivalents | 77 144.00 | | 77 144.00 | 77 144.00 |
CJ TOTAL (II) | 79 925.00 | | 79 925.00 | 79 925.00 |
CO Grand total (0 to V) | 80 036.00 | | 80 036.00 | 80 036.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 48 000.00 | 48 000.00 | | 48 000.00 |
DD Legal reserve (1) | 8 278.00 | 8 278.00 | | 8 278.00 |
DG Other reserves | | 22 330.00 | | |
DH Retained earnings | -4 216.00 | | | -4 216.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -19 057.00 | -26 546.00 | | -19 057.00 |
DL TOTAL (I) | 33 005.00 | 52 062.00 | | 33 005.00 |
DQ Provisions for Expenses | 45 000.00 | 45 000.00 | | 45 000.00 |
DR TOTAL (IV) | 45 000.00 | 45 000.00 | | 45 000.00 |
DV Miscellaneous Loans and Financial Debts (4) | 2 031.00 | 1 433.00 | | 2 031.00 |
DX Trade payables and related accounts | | 190.00 | | |
EC TOTAL (IV) | 2 031.00 | 1 623.00 | | 2 031.00 |
EE Grand total (I to V) | 80 036.00 | 98 684.00 | | 80 036.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FQ Other income | | | | |
FR Total operating income (I) | | | | |
FW Other purchases and external expenses | | | 17 468.00 | |
FX Taxes, duties, and similar payments | | | 1 589.00 | |
GF Total Operating Expenses (II) | | | 19 057.00 | |
GG - OPERATING RESULT (I - II) | | | -19 057.00 | |
GT Net expenses on sales of marketable securities | | | | |
GU Total financial expenses (VI) | | | | |
GV - FINANCIAL INCOME (V - VI) | | | | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -19 057.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HD Total exceptional income (VII) | | 30 000.00 | | |
HH Total exceptional expenses (VIII) | | 45 200.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | | -15 200.00 | | |
HL TOTAL REVENUE (I + III + V + VII) | | 30 047.00 | | |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 19 057.00 | 56 593.00 | | 19 057.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -19 057.00 | -26 546.00 | | -19 057.00 |
| |
| 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 | 111.00 | | | 111.00 |
I4 DECREASES Grand Total | | | 111.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 111.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 111.00 | | | 111.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
5V Other provisions for risks and expenses | | | | |
5Z Total provisions for risks and expenses | 45 000.00 | | | 45 000.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8K Other liabilities (including liabilities related to repo transactions) | 2 031.00 | 2 031.00 | | 2 031.00 |
VS Prepaid expenses | 2 752.00 | 2 752.00 | | 2 752.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 2 752.00 | 2 752.00 | | 2 752.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 2 031.00 | 2 031.00 | | 2 031.00 |
