| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BD Other fixed assets | | | 15.00 | |
BJ TOTAL (I) | | | 348 212.00 | |
CF Cash and cash equivalents | | | 223 728.00 | |
CJ TOTAL (II) | | | 223 728.00 | |
CO Grand total (0 to V) | | | 571 940.00 | |
CU Other investments | | | 348 197.00 | |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 9 544.00 | 9 544.00 | | 9 544.00 |
DD Legal reserve (1) | 1 000.00 | 1 000.00 | | 1 000.00 |
DG Other reserves | 343 170.00 | 247 181.00 | | 343 170.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 215 954.00 | 225 989.00 | | 215 954.00 |
DL TOTAL (I) | 569 668.00 | 483 714.00 | | 569 668.00 |
DX Trade payables and related accounts | 1 824.00 | 1 870.00 | | 1 824.00 |
DY Tax and social security liabilities | 448.00 | 50 579.00 | | 448.00 |
EC TOTAL (IV) | 2 272.00 | 52 449.00 | | 2 272.00 |
EE Grand total (I to V) | 571 940.00 | 536 163.00 | | 571 940.00 |
EG Accrued income and payables due within one year | 2 272.00 | 52 449.00 | | 2 272.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 2 029.00 | |
FX Taxes, duties, and similar payments | | | 369.00 | |
GA Operating Expenses - Depreciation and Amortization | | | | |
GF Total Operating Expenses (II) | | | 2 398.00 | |
GG - OPERATING RESULT (I - II) | | | -2 398.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 219 640.00 | |
GP Total financial income (V) | | | 219 640.00 | |
GR Interest and similar expenses | | | | |
GU Total financial expenses (VI) | | | | |
GV - FINANCIAL INCOME (V - VI) | | | 219 640.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 217 242.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | | 155.00 | | |
HD Total exceptional income (VII) | | 155.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | | 155.00 | | |
HK Income tax | 1 288.00 | 1 121.00 | | 1 288.00 |
HL TOTAL REVENUE (I + III + V + VII) | 219 640.00 | 231 355.00 | | 219 640.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 3 686.00 | 5 365.00 | | 3 686.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 215 954.00 | 225 989.00 | | 215 954.00 |
| |
| 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 | 349 890.00 | | | 349 890.00 |
CZ ACQUISITIONS: Establishment, Development, or Research Expenses | 1 678.00 | | | 1 678.00 |
I3 DECREASES Total Financial Fixed Assets | | | 348 212.00 | |
I4 DECREASES Grand Total | | | 349 890.00 | |
IO DECREASES Total including other intangible assets | | | 1 678.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 348 212.00 | | | 348 212.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 1 678.00 | | | 1 678.00 |
CY DEPRECIATION Start-up, development, or research expenses | 1 678.00 | | | 1 678.00 |
