| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 700 040.00 | | 700 040.00 | 700 040.00 |
BZ Other receivables | 4 170.00 | | 4 170.00 | 4 170.00 |
CF Cash and cash equivalents | 437 518.00 | | 437 518.00 | 437 518.00 |
CJ TOTAL (II) | 441 687.00 | | 441 687.00 | 441 687.00 |
CO Grand total (0 to V) | 1 141 727.00 | | 1 141 727.00 | 1 141 727.00 |
CU Other investments | 700 040.00 | | 700 040.00 | 700 040.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 700 030.00 | 700 030.00 | | 700 030.00 |
DD Legal reserve (1) | 21 879.00 | 15 712.00 | | 21 879.00 |
DG Other reserves | 415 708.00 | 298 524.00 | | 415 708.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -743.00 | 123 352.00 | | -743.00 |
DL TOTAL (I) | 1 136 875.00 | 1 137 617.00 | | 1 136 875.00 |
DU Loans and Debts from Credit Institutions (3) | 21.00 | 36.00 | | 21.00 |
DX Trade payables and related accounts | 1 494.00 | 1 454.00 | | 1 494.00 |
DY Tax and social security liabilities | | 892.00 | | |
EA Other liabilities | 3 338.00 | 3 031.00 | | 3 338.00 |
EC TOTAL (IV) | 4 853.00 | 5 413.00 | | 4 853.00 |
EE Grand total (I to V) | 1 141 727.00 | 1 143 030.00 | | 1 141 727.00 |
EG Accrued income and payables due within one year | 4 853.00 | 5 413.00 | | 4 853.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 1 969.00 | |
FX Taxes, duties, and similar payments | | | 250.00 | |
GA Operating Expenses - Depreciation and Amortization | | | | |
GF Total Operating Expenses (II) | | | 2 220.00 | |
GG - OPERATING RESULT (I - II) | | | -2 220.00 | |
GH Attributed profit or transferred loss (III) | | | -307.00 | |
GP Total financial income (V) | | | 1 703.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 1 703.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -824.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HD Total exceptional income (VII) | 81.00 | | | 81.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 81.00 | | | 81.00 |
HK Income tax | | 811.00 | | |
HL TOTAL REVENUE (I + III + V + VII) | 1 784.00 | 126 628.00 | | 1 784.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 2 220.00 | 2 093.00 | | 2 220.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -743.00 | 123 352.00 | | -743.00 |
| |
| 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 | 703 182.00 | | | 703 182.00 |
CZ ACQUISITIONS: Establishment, Development, or Research Expenses | 3 142.00 | | | 3 142.00 |
I3 DECREASES Total Financial Fixed Assets | | | 700 040.00 | |
I4 DECREASES Grand Total | | 3 142.00 | 700 040.00 | |
IN DECREASES Start-up, development, or research expenses | | 3 142.00 | | |
LQ ACQUISITIONS Total Financial Fixed Assets | 700 040.00 | | | 700 040.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 3 142.00 | | 3 142.00 | 3 142.00 |
CY DEPRECIATION Start-up, development, or research expenses | 3 142.00 | | 3 142.00 | 3 142.00 |
| |
| 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 | 1 494.00 | 1 494.00 | | 1 494.00 |
8K Other liabilities (including liabilities related to repo transactions) | 3 338.00 | 3 338.00 | | 3 338.00 |
VG Loans with a maturity of up to one year at origin | 21.00 | 21.00 | | 21.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 4 170.00 | 4 170.00 | | 4 170.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 4 170.00 | 4 170.00 | | 4 170.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 4 853.00 | 4 853.00 | | 4 853.00 |
