| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
CD Marketable securities | 2 952 167.00 | 37 452.00 | 2 914 715.00 | 2 952 167.00 |
CF Cash and cash equivalents | 69 202.00 | | 69 202.00 | 69 202.00 |
CH Prepaid expenses | 575.00 | | 575.00 | 575.00 |
CJ TOTAL (II) | 3 021 943.00 | 37 452.00 | 2 984 491.00 | 3 021 943.00 |
CO Grand total (0 to V) | 3 021 943.00 | 37 452.00 | 2 984 491.00 | 3 021 943.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 2 287 000.00 | 2 287 000.00 | | 2 287 000.00 |
DD Legal reserve (1) | 184 388.00 | 177 755.00 | | 184 388.00 |
DG Other reserves | 535 847.00 | 535 847.00 | | 535 847.00 |
DH Retained earnings | | -29 251.00 | | |
DI RESULTS FOR THE YEAR (Profit or Loss) | -39 459.00 | 35 884.00 | | -39 459.00 |
DL TOTAL (I) | 2 967 776.00 | 3 007 235.00 | | 2 967 776.00 |
DV Miscellaneous Loans and Financial Debts (4) | 944.00 | 944.00 | | 944.00 |
DX Trade payables and related accounts | | 1 680.00 | | |
DY Tax and social security liabilities | 15 771.00 | | | 15 771.00 |
EC TOTAL (IV) | 16 715.00 | 2 624.00 | | 16 715.00 |
EE Grand total (I to V) | 2 984 491.00 | 3 009 858.00 | | 2 984 491.00 |
EG Accrued income and payables due within one year | 16 715.00 | 2 624.00 | | 16 715.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 23 918.00 | |
GF Total Operating Expenses (II) | | | 23 918.00 | |
GG - OPERATING RESULT (I - II) | | | -23 918.00 | |
GL Other interest and similar income | | | 7 556.00 | |
GM Reversals of provisions and transfers of expenses | | | 12 653.00 | |
GO Net income from sales of marketable securities | | | 45 170.00 | |
GP Total financial income (V) | | | 65 379.00 | |
GQ Financial allocations to depreciation and provisions | | | 36 273.00 | |
GT Net expenses on sales of marketable securities | | | 28 875.00 | |
GU Total financial expenses (VI) | | | 65 148.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 230.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -23 688.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 15 771.00 | | | 15 771.00 |
HL TOTAL REVENUE (I + III + V + VII) | 65 379.00 | 90 554.00 | | 65 379.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 104 837.00 | 54 669.00 | | 104 837.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -39 459.00 | 35 884.00 | | -39 459.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
6X Other provisions for depreciation | 13 833.00 | 36 273.00 | 12 653.00 | 13 833.00 |
7B Total provisions for depreciation | 13 833.00 | 36 273.00 | 12 653.00 | 13 833.00 |
7C Grand total | 13 833.00 | 36 273.00 | 12 653.00 | 13 833.00 |
UG - Financial | | 36 273.00 | 12 653.00 | |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8E Income Taxes | 15 771.00 | 15 771.00 | | 15 771.00 |
VI Group and Associates | 944.00 | 944.00 | | 944.00 |
VS Prepaid expenses | 575.00 | 575.00 | | 575.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 575.00 | 575.00 | | 575.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 16 715.00 | 16 715.00 | | 16 715.00 |
