| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 190.00 | 190.00 | | 190.00 |
BJ TOTAL (I) | 190.00 | 190.00 | | 190.00 |
BZ Other receivables | 869.00 | | 869.00 | 869.00 |
CD Marketable securities | 417 000.00 | | 417 000.00 | 417 000.00 |
CF Cash and cash equivalents | 93 669.00 | | 93 669.00 | 93 669.00 |
CJ TOTAL (II) | 511 538.00 | | 511 538.00 | 511 538.00 |
CO Grand total (0 to V) | 511 728.00 | 190.00 | 511 538.00 | 511 728.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 450 000.00 | 650 000.00 | | 450 000.00 |
DD Legal reserve (1) | 32 227.00 | 32 227.00 | | 32 227.00 |
DH Retained earnings | 40 588.00 | 55 421.00 | | 40 588.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -12 895.00 | -14 833.00 | | -12 895.00 |
DL TOTAL (I) | 509 920.00 | 722 815.00 | | 509 920.00 |
DU Loans and Debts from Credit Institutions (3) | 162.00 | 291.00 | | 162.00 |
DX Trade payables and related accounts | 23.00 | | | 23.00 |
DY Tax and social security liabilities | 1 433.00 | 1 439.00 | | 1 433.00 |
EC TOTAL (IV) | 1 618.00 | 1 730.00 | | 1 618.00 |
EE Grand total (I to V) | 511 538.00 | 724 545.00 | | 511 538.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 2 616.00 | |
FX Taxes, duties, and similar payments | | | 407.00 | |
FY Salaries and Wages | | | 7 920.00 | |
FZ Social Security Contributions | | | 4 092.00 | |
GF Total Operating Expenses (II) | | | 15 035.00 | |
GG - OPERATING RESULT (I - II) | | | -15 035.00 | |
GL Other interest and similar income | | | 2 139.00 | |
GP Total financial income (V) | | | 2 139.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 2 139.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -12 896.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 2 140.00 | 1 172.00 | | 2 140.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 15 035.00 | 16 005.00 | | 15 035.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -12 895.00 | -14 833.00 | | -12 895.00 |
| |
| 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 | 190.00 | | | 190.00 |
I4 DECREASES Grand Total | | | 190.00 | |
IN DECREASES Start-up, development, or research expenses | | | 3.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 190.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 190.00 | | | 190.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 190.00 | | | 190.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 190.00 | | | 190.00 |
| |
| 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 | 23.00 | 23.00 | | 23.00 |
8D Social Security and Other Social Organizations | 1 292.00 | 1 292.00 | | 1 292.00 |
VB VAT | 869.00 | 869.00 | | 869.00 |
VG Loans with a maturity of up to one year at origin | 162.00 | 162.00 | | 162.00 |
VQ Other Taxes, Duties, and Similar Debts | 141.00 | 141.00 | | 141.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 869.00 | 869.00 | | 869.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 1 618.00 | 1 618.00 | | 1 618.00 |
| |
| 11 - Earnings appropriation & miscellaneous information | Amount for year N | Amount for year N-1 | Amount 1 to 5 years | Amount more than 5 years |
9Z Other taxes, duties, and similar payments | 90.00 | | | 90.00 |
ST Other accounts | 2 616.00 | | | 2 616.00 |
YW Business tax | 317.00 | | | 317.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 407.00 | | | 407.00 |
YZ Total deductible VAT on goods and services | 230.00 | | | 230.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 2 616.00 | | | 2 616.00 |
ZR Subsidiaries and equity interests | 6.00 | | | 6.00 |
