| |
| 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 | 11 135.00 | | 11 135.00 | 11 135.00 |
CD Marketable securities | 384 860.00 | 1 379.00 | 383 480.00 | 384 860.00 |
CF Cash and cash equivalents | 76 961.00 | | 76 961.00 | 76 961.00 |
CJ TOTAL (II) | 472 957.00 | 1 379.00 | 471 577.00 | 472 957.00 |
CO Grand total (0 to V) | 728 061.00 | 6 751.00 | 721 309.00 | 728 061.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 358 000.00 | 358 000.00 | | 358 000.00 |
DD Legal reserve (1) | 21 603.00 | 21 603.00 | | 21 603.00 |
DH Retained earnings | 349 693.00 | 360 752.00 | | 349 693.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -11 483.00 | -11 058.00 | | -11 483.00 |
DL TOTAL (I) | 717 813.00 | 729 297.00 | | 717 813.00 |
DV Miscellaneous Loans and Financial Debts (4) | 181.00 | 181.00 | | 181.00 |
DX Trade payables and related accounts | 1 860.00 | 1 944.00 | | 1 860.00 |
DY Tax and social security liabilities | 1 454.00 | 222.00 | | 1 454.00 |
EC TOTAL (IV) | 3 495.00 | 2 348.00 | | 3 495.00 |
EE Grand total (I to V) | 721 309.00 | 731 645.00 | | 721 309.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 10 439.00 | |
FX Taxes, duties, and similar payments | | | | |
FZ Social Security Contributions | | | 2 952.00 | |
GF Total Operating Expenses (II) | | | 13 391.00 | |
GG - OPERATING RESULT (I - II) | | | -13 391.00 | |
GL Other interest and similar income | | | 1 908.00 | |
GP Total financial income (V) | | | 1 908.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 1 908.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -11 483.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 1 908.00 | 1 919.00 | | 1 908.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 13 391.00 | 12 978.00 | | 13 391.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -11 483.00 | -11 058.00 | | -11 483.00 |
| |
| 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 | 1 860.00 | 1 860.00 | | 1 860.00 |
8D Social Security and Other Social Organizations | 1 454.00 | 1 454.00 | | 1 454.00 |
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 | 3 496.00 | 3 496.00 | | 3 496.00 |
