| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BH Other financial assets | 150.00 | | 150.00 | 150.00 |
BJ TOTAL (I) | 150.00 | | 150.00 | 150.00 |
CD Marketable securities | 669 670.00 | | 669 670.00 | 669 670.00 |
CF Cash and cash equivalents | 92 216.00 | | 92 216.00 | 92 216.00 |
CJ TOTAL (II) | 761 886.00 | | 761 886.00 | 761 886.00 |
CO Grand total (0 to V) | 762 036.00 | | 762 036.00 | 762 036.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 51 000.00 | 51 000.00 | | 51 000.00 |
DD Legal reserve (1) | 5 100.00 | 5 100.00 | | 5 100.00 |
DH Retained earnings | 761 358.00 | 1 003 846.00 | | 761 358.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -68 962.00 | -59 487.00 | | -68 962.00 |
DL TOTAL (I) | 748 496.00 | 1 000 458.00 | | 748 496.00 |
DX Trade payables and related accounts | 13 540.00 | 18 639.00 | | 13 540.00 |
EC TOTAL (IV) | 13 540.00 | 18 639.00 | | 13 540.00 |
EE Grand total (I to V) | 762 036.00 | 1 019 097.00 | | 762 036.00 |
EG Accrued income and payables due within one year | 13 540.00 | 18 639.00 | | 13 540.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 34 759.00 | |
FX Taxes, duties, and similar payments | | | 19 300.00 | |
FY Salaries and Wages | | | 52 800.00 | |
FZ Social Security Contributions | | | 37 906.00 | |
GE Other Expenses | | | 1.00 | |
GF Total Operating Expenses (II) | | | 144 766.00 | |
GG - OPERATING RESULT (I - II) | | | -144 766.00 | |
GL Other interest and similar income | | | 9 312.00 | |
GO Net income from sales of marketable securities | | | 84 255.00 | |
GP Total financial income (V) | | | 93 566.00 | |
GT Net expenses on sales of marketable securities | | | 17 763.00 | |
GU Total financial expenses (VI) | | | 17 763.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 75 803.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -68 962.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 93 566.00 | 95 732.00 | | 93 566.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 162 529.00 | 155 219.00 | | 162 529.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -68 962.00 | -59 487.00 | | -68 962.00 |
| |
| 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 | 150.00 | | | 150.00 |
I3 DECREASES Total Financial Fixed Assets | | | 150.00 | |
I4 DECREASES Grand Total | | | 150.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 150.00 | | | 150.00 |
| |
| 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 | 13 540.00 | 13 540.00 | | 13 540.00 |
UT Other financial assets | 150.00 | 150.00 | | 150.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 150.00 | 150.00 | | 150.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 13 540.00 | 13 540.00 | | 13 540.00 |
