| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 20 414.00 | 10 231.00 | 10 184.00 | 20 414.00 |
BJ TOTAL (I) | 20 414.00 | 10 231.00 | 10 184.00 | 20 414.00 |
BZ Other receivables | 16 874.00 | | 16 874.00 | 16 874.00 |
CD Marketable securities | 3 649 695.00 | | 3 649 695.00 | 3 649 695.00 |
CF Cash and cash equivalents | 524 329.00 | | 524 329.00 | 524 329.00 |
CJ TOTAL (II) | 4 190 899.00 | | 4 190 899.00 | 4 190 899.00 |
CO Grand total (0 to V) | 4 211 313.00 | 10 231.00 | 4 201 082.00 | 4 211 313.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 10 000.00 | 10 000.00 | | 10 000.00 |
DB Share, merger, contribution premiums, etc. | 3 157 852.00 | 3 157 852.00 | | 3 157 852.00 |
DD Legal reserve (1) | 1 000.00 | 1 000.00 | | 1 000.00 |
DG Other reserves | 1 262 224.00 | 1 085 055.00 | | 1 262 224.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -236 180.00 | 177 169.00 | | -236 180.00 |
DL TOTAL (I) | 4 194 896.00 | 4 431 075.00 | | 4 194 896.00 |
DU Loans and Debts from Credit Institutions (3) | 33.00 | | | 33.00 |
DX Trade payables and related accounts | 5 294.00 | 5 490.00 | | 5 294.00 |
DY Tax and social security liabilities | 859.00 | 24 362.00 | | 859.00 |
EC TOTAL (IV) | 6 187.00 | 29 851.00 | | 6 187.00 |
EE Grand total (I to V) | 4 201 082.00 | 4 460 927.00 | | 4 201 082.00 |
EG Accrued income and payables due within one year | 6 187.00 | 29 851.00 | | 6 187.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 33.00 | | | 33.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FU Purchases of raw materials and other supplies | | | | |
FW Other purchases and external expenses | | | 36 727.00 | |
FX Taxes, duties, and similar payments | | | 860.00 | |
FZ Social Security Contributions | | | 3 390.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 3 684.00 | |
GF Total Operating Expenses (II) | | | 44 660.00 | |
GG - OPERATING RESULT (I - II) | | | -44 660.00 | |
GK Income from other securities and fixed asset receivables | | | 8.00 | |
GO Net income from sales of marketable securities | | | 26 161.00 | |
GP Total financial income (V) | | | 43 063.00 | |
GT Net expenses on sales of marketable securities | | | 234 582.00 | |
GU Total financial expenses (VI) | | | 234 582.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -191 520.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -236 180.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | | 23 503.00 | | |
HL TOTAL REVENUE (I + III + V + VII) | 43 063.00 | 242 279.00 | | 43 063.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 279 243.00 | 65 110.00 | | 279 243.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -236 180.00 | 177 169.00 | | -236 180.00 |
| |
| 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 | 20 414.00 | | | 20 414.00 |
I4 DECREASES Grand Total | | | 20 414.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 20 414.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 20 414.00 | | | 20 414.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 6 546.00 | 3 684.00 | 10 231.00 | 6 546.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 6 546.00 | 3 684.00 | 10 231.00 | 6 546.00 |
| |
| 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 | 5 294.00 | 5 294.00 | | 5 294.00 |
VG Loans with a maturity of up to one year at origin | 33.00 | 33.00 | | 33.00 |
VM Income taxes | 16 874.00 | 16 874.00 | | 16 874.00 |
VQ Other Taxes, Duties, and Similar Debts | 859.00 | 859.00 | | 859.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 16 874.00 | 16 874.00 | | 16 874.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 6 187.00 | 6 187.00 | | 6 187.00 |
