| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
CD Marketable securities | 90 808.00 | 56 131.00 | 34 676.00 | 90 808.00 |
CF Cash and cash equivalents | 4 195.00 | | 4 195.00 | 4 195.00 |
CJ TOTAL (II) | 95 003.00 | 56 131.00 | 38 872.00 | 95 003.00 |
CO Grand total (0 to V) | 95 003.00 | 56 131.00 | 38 872.00 | 95 003.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 10 000.00 | | | 10 000.00 |
DD Legal reserve (1) | 1 000.00 | | | 1 000.00 |
DG Other reserves | 43 362.00 | | | 43 362.00 |
DH Retained earnings | -3 658.00 | | | -3 658.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -17 464.00 | | | -17 464.00 |
DL TOTAL (I) | 33 241.00 | | | 33 241.00 |
DV Miscellaneous Loans and Financial Debts (4) | 3 126.00 | | | 3 126.00 |
DX Trade payables and related accounts | 2 505.00 | | | 2 505.00 |
EC TOTAL (IV) | 5 631.00 | | | 5 631.00 |
EE Grand total (I to V) | 38 872.00 | | | 38 872.00 |
EG Accrued income and payables due within one year | 5 631.00 | | | 5 631.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 549.00 | |
GF Total Operating Expenses (II) | | | 549.00 | |
GG - OPERATING RESULT (I - II) | | | -549.00 | |
GL Other interest and similar income | | | 255.00 | |
GM Reversals of provisions and transfers of expenses | | | 38 501.00 | |
GO Net income from sales of marketable securities | | | 1 306.00 | |
GP Total financial income (V) | | | 40 062.00 | |
GQ Financial allocations to depreciation and provisions | | | 56 131.00 | |
GT Net expenses on sales of marketable securities | | | 845.00 | |
GU Total financial expenses (VI) | | | 56 976.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -16 915.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -17 464.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 40 062.00 | | | 40 062.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 57 526.00 | | | 57 526.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -17 464.00 | | | -17 464.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
6X Other provisions for depreciation | 38 501.00 | 56 131.00 | 38 501.00 | 38 501.00 |
7B Total provisions for depreciation | 38 501.00 | 56 131.00 | 38 501.00 | 38 501.00 |
7C Grand total | 38 501.00 | 56 131.00 | 38 501.00 | 38 501.00 |
UG - Financial | | 56 131.00 | 38 501.00 | |
| |
| 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 | 2 505.00 | 2 505.00 | | 2 505.00 |
VI Group and Associates | 3 126.00 | 3 126.00 | | 3 126.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 5 631.00 | 5 631.00 | | 5 631.00 |
