| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 17 453.00 | 6 587.00 | 10 866.00 | 17 453.00 |
BH Other financial assets | 85 080.00 | | 85 080.00 | 85 080.00 |
BJ TOTAL (I) | 102 533.00 | 6 587.00 | 95 946.00 | 102 533.00 |
BZ Other receivables | 5 385.00 | | 5 385.00 | 5 385.00 |
CD Marketable securities | 29 988.00 | | 29 988.00 | 29 988.00 |
CF Cash and cash equivalents | 680 002.00 | | 680 002.00 | 680 002.00 |
CJ TOTAL (II) | 715 374.00 | | 715 374.00 | 715 374.00 |
CO Grand total (0 to V) | 817 907.00 | 6 587.00 | 811 320.00 | 817 907.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 300 000.00 | 300 000.00 | | 300 000.00 |
DD Legal reserve (1) | 30 000.00 | 30 000.00 | | 30 000.00 |
DG Other reserves | 488 572.00 | 701 213.00 | | 488 572.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -9 885.00 | -12 641.00 | | -9 885.00 |
DL TOTAL (I) | 808 687.00 | 1 018 572.00 | | 808 687.00 |
DV Miscellaneous Loans and Financial Debts (4) | 2 033.00 | 2 033.00 | | 2 033.00 |
DX Trade payables and related accounts | | 63.00 | | |
DY Tax and social security liabilities | 600.00 | 1 956.00 | | 600.00 |
EC TOTAL (IV) | 2 633.00 | 4 052.00 | | 2 633.00 |
EE Grand total (I to V) | 811 320.00 | 1 022 623.00 | | 811 320.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 7 990.00 | |
FX Taxes, duties, and similar payments | | | 200.00 | |
FZ Social Security Contributions | | | | |
GA Operating Expenses - Depreciation and Amortization | | | 3 191.00 | |
GE Other Expenses | | | 1.00 | |
GF Total Operating Expenses (II) | | | 11 382.00 | |
GG - OPERATING RESULT (I - II) | | | -11 382.00 | |
GL Other interest and similar income | | | | |
GP Total financial income (V) | | | 1 740.00 | |
GU Total financial expenses (VI) | | | 1 366.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 374.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -11 008.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 1 123.00 | | | 1 123.00 |
HB Exceptional income from capital transactions | | 13 854.00 | | |
HD Total exceptional income (VII) | 1 123.00 | 13 854.00 | | 1 123.00 |
HF Exceptional expenses on capital transactions | | 8 726.00 | | |
HH Total exceptional expenses (VIII) | | 8 726.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | 1 123.00 | 5 128.00 | | 1 123.00 |
HL TOTAL REVENUE (I + III + V + VII) | 2 863.00 | 12 419.00 | | 2 863.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 12 748.00 | 25 060.00 | | 12 748.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -9 885.00 | -12 641.00 | | -9 885.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 3 396.00 | 3 191.00 | | 3 396.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 3 396.00 | 3 191.00 | | 3 396.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8A Miscellaneous Loans and Financial Debts | 2 033.00 | 2 033.00 | | 2 033.00 |
8D Social Security and Other Social Organizations | 600.00 | 600.00 | | 600.00 |
UT Other financial assets | 85 080.00 | | 85 080.00 | 85 080.00 |
VS Prepaid expenses | 5 385.00 | 5 385.00 | | 5 385.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 90 465.00 | 5 385.00 | 85 080.00 | 90 465.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 2 633.00 | 2 633.00 | | 2 633.00 |
