| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AB Establishment Expenses | 3 232.00 | 3 232.00 | | 3 232.00 |
BJ TOTAL (I) | 224 587.00 | 3 232.00 | 221 355.00 | 224 587.00 |
BZ Other receivables | 77 696.00 | | 77 696.00 | 77 696.00 |
CD Marketable securities | 70 000.00 | | 70 000.00 | 70 000.00 |
CF Cash and cash equivalents | 9 642.00 | | 9 642.00 | 9 642.00 |
CJ TOTAL (II) | 157 338.00 | | 157 338.00 | 157 338.00 |
CO Grand total (0 to V) | 381 924.00 | 3 232.00 | 378 693.00 | 381 924.00 |
CU Other investments | 221 355.00 | | 221 355.00 | 221 355.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 220 000.00 | 220 000.00 | | 220 000.00 |
DD Legal reserve (1) | 22 000.00 | 22 000.00 | | 22 000.00 |
DG Other reserves | 116 002.00 | 115 953.00 | | 116 002.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 20 199.00 | 22 049.00 | | 20 199.00 |
DL TOTAL (I) | 378 201.00 | 380 002.00 | | 378 201.00 |
DV Miscellaneous Loans and Financial Debts (4) | | 480.00 | | |
DX Trade payables and related accounts | 492.00 | 371.00 | | 492.00 |
EC TOTAL (IV) | 492.00 | 852.00 | | 492.00 |
EE Grand total (I to V) | 378 693.00 | 380 854.00 | | 378 693.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 1 790.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 429.00 | |
GF Total Operating Expenses (II) | | | 2 219.00 | |
GG - OPERATING RESULT (I - II) | | | -2 219.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 24 149.00 | |
GK Income from other securities and fixed asset receivables | | | 6.00 | |
GP Total financial income (V) | | | 24 149.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 24 149.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 21 930.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | 1 631.00 | | | 1 631.00 |
HF Exceptional expenses on capital transactions | 100.00 | | | 100.00 |
HH Total exceptional expenses (VIII) | 1 731.00 | | | 1 731.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -1 731.00 | | | -1 731.00 |
HL TOTAL REVENUE (I + III + V + VII) | 24 149.00 | 24 405.00 | | 24 149.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 3 950.00 | 2 356.00 | | 3 950.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 20 199.00 | 22 049.00 | | 20 199.00 |
| |
| 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 | 224 687.00 | | | 224 687.00 |
CZ ACQUISITIONS: Establishment, Development, or Research Expenses | 3 232.00 | | | 3 232.00 |
I3 DECREASES Total Financial Fixed Assets | | 100.00 | 221 355.00 | |
I4 DECREASES Grand Total | | 100.00 | 224 587.00 | |
IN DECREASES Start-up, development, or research expenses | | | 3 232.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 221 455.00 | | | 221 455.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 2 803.00 | 429.00 | | 2 803.00 |
CY DEPRECIATION Start-up, development, or research expenses | 2 803.00 | 429.00 | | 2 803.00 |
