| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AL Advances and down payments on intangible assets. | | | 2.00 | |
AT Other tangible assets | 14 130.00 | 14 130.00 | | 14 130.00 |
BJ TOTAL (I) | 14 130.00 | 14 130.00 | | 14 130.00 |
CD Marketable securities | 331 261.00 | | 331 261.00 | 331 261.00 |
CF Cash and cash equivalents | 87 258.00 | | 87 258.00 | 87 258.00 |
CJ TOTAL (II) | 418 519.00 | | 418 519.00 | 418 519.00 |
CO Grand total (0 to V) | 432 649.00 | 14 130.00 | 418 519.00 | 432 649.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 7 622.00 | 7 622.00 | | 7 622.00 |
DD Legal reserve (1) | 762.00 | 762.00 | | 762.00 |
DG Other reserves | 395 900.00 | 478 431.00 | | 395 900.00 |
DH Retained earnings | 13.00 | 430.00 | | 13.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 9 404.00 | 39 052.00 | | 9 404.00 |
DL TOTAL (I) | 413 702.00 | 526 298.00 | | 413 702.00 |
DV Miscellaneous Loans and Financial Debts (4) | 1 209.00 | 1 209.00 | | 1 209.00 |
DX Trade payables and related accounts | 1 548.00 | 1 546.00 | | 1 548.00 |
DY Tax and social security liabilities | 2 060.00 | 5 001.00 | | 2 060.00 |
EC TOTAL (IV) | 4 816.00 | 7 756.00 | | 4 816.00 |
EE Grand total (I to V) | 418 519.00 | 534 054.00 | | 418 519.00 |
EG Accrued income and payables due within one year | 4 816.00 | 7 756.00 | | 4 816.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 1 740.00 | |
GF Total Operating Expenses (II) | | | 1 740.00 | |
GG - OPERATING RESULT (I - II) | | | -1 740.00 | |
GO Net income from sales of marketable securities | | | 12 804.00 | |
GP Total financial income (V) | | | 12 804.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 12 804.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 11 064.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 1 660.00 | 5 001.00 | | 1 660.00 |
HL TOTAL REVENUE (I + III + V + VII) | 12 804.00 | 45 603.00 | | 12 804.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 3 400.00 | 6 551.00 | | 3 400.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 9 404.00 | 39 052.00 | | 9 404.00 |
| |
| 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 | 14 130.00 | | | 14 130.00 |
I4 DECREASES Grand Total | | | 14 130.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 14 130.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 14 130.00 | | | 14 130.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 14 130.00 | | | 14 130.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 14 130.00 | | | 14 130.00 |
| |
| 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 | 1 548.00 | 1 548.00 | | 1 548.00 |
8E Income Taxes | 1 660.00 | 1 660.00 | | 1 660.00 |
VI Group and Associates | 1 609.00 | 1 609.00 | | 1 609.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 4 816.00 | 4 816.00 | | 4 816.00 |
