| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BD Other fixed assets | 15.00 | | 15.00 | 15.00 |
BJ TOTAL (I) | 15.00 | | 15.00 | 15.00 |
BZ Other receivables | 1 138.00 | | 1 138.00 | 1 138.00 |
CD Marketable securities | 97 883.00 | | 97 883.00 | 97 883.00 |
CF Cash and cash equivalents | 2 838.00 | | 2 838.00 | 2 838.00 |
CJ TOTAL (II) | 101 859.00 | | 101 859.00 | 101 859.00 |
CO Grand total (0 to V) | 101 874.00 | | 101 874.00 | 101 874.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 111 353.00 | 111 353.00 | | 111 353.00 |
DD Legal reserve (1) | 5 552.00 | 5 552.00 | | 5 552.00 |
DH Retained earnings | -20 247.00 | -15 750.00 | | -20 247.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -2 045.00 | -4 496.00 | | -2 045.00 |
DL TOTAL (I) | 94 614.00 | 96 659.00 | | 94 614.00 |
DV Miscellaneous Loans and Financial Debts (4) | 5 401.00 | 4 895.00 | | 5 401.00 |
DX Trade payables and related accounts | 1 860.00 | 1 690.00 | | 1 860.00 |
DY Tax and social security liabilities | | 209.00 | | |
EC TOTAL (IV) | 7 261.00 | 6 794.00 | | 7 261.00 |
EE Grand total (I to V) | 101 874.00 | 103 452.00 | | 101 874.00 |
EG Accrued income and payables due within one year | 7 261.00 | 6 794.00 | | 7 261.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 2 576.00 | |
FX Taxes, duties, and similar payments | | | 65.00 | |
FY Salaries and Wages | | | 3 174.00 | |
FZ Social Security Contributions | | | 1 505.00 | |
GE Other Expenses | | | | |
GF Total Operating Expenses (II) | | | 7 320.00 | |
GG - OPERATING RESULT (I - II) | | | -7 320.00 | |
GL Other interest and similar income | | | 5 066.00 | |
GP Total financial income (V) | | | 5 066.00 | |
GR Interest and similar expenses | | | | |
GU Total financial expenses (VI) | | | | |
GV - FINANCIAL INCOME (V - VI) | | | 5 066.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -2 254.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 209.00 | | | 209.00 |
HD Total exceptional income (VII) | 209.00 | | | 209.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 209.00 | | | 209.00 |
HL TOTAL REVENUE (I + III + V + VII) | 5 275.00 | 5 167.00 | | 5 275.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 7 320.00 | 9 663.00 | | 7 320.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -2 045.00 | -4 496.00 | | -2 045.00 |
| |
| 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 | 15.00 | | 15.00 | 15.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 15.00 | | 15.00 | 15.00 |
| |
| 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 |
UX Other trade receivables | 1 138.00 | 1 138.00 | | 1 138.00 |
VI Group and Associates | 5 401.00 | 5 401.00 | | 5 401.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 1 138.00 | 1 138.00 | | 1 138.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 7 261.00 | 7 261.00 | | 7 261.00 |
