| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AB Establishment Expenses | 10 107.00 | 10 107.00 | | 10 107.00 |
BJ TOTAL (I) | 856 047.00 | 10 107.00 | 845 940.00 | 856 047.00 |
BZ Other receivables | 514 500.00 | | 514 500.00 | 514 500.00 |
CD Marketable securities | 193 563.00 | | 193 563.00 | 193 563.00 |
CF Cash and cash equivalents | 663 687.00 | | 663 687.00 | 663 687.00 |
CJ TOTAL (II) | 1 371 750.00 | | 1 371 750.00 | 1 371 750.00 |
CO Grand total (0 to V) | 2 227 797.00 | 10 107.00 | 2 217 689.00 | 2 227 797.00 |
CU Other investments | 845 940.00 | | 845 940.00 | 845 940.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 7 622.00 | | | 7 622.00 |
DD Legal reserve (1) | 762.00 | | | 762.00 |
DG Other reserves | 1 271 802.00 | | | 1 271 802.00 |
DH Retained earnings | 400 503.00 | | | 400 503.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 6 847.00 | | | 6 847.00 |
DL TOTAL (I) | 1 687 537.00 | | | 1 687 537.00 |
DV Miscellaneous Loans and Financial Debts (4) | 488 745.00 | | | 488 745.00 |
DX Trade payables and related accounts | 159.00 | | | 159.00 |
DY Tax and social security liabilities | 41 249.00 | | | 41 249.00 |
EC TOTAL (IV) | 530 153.00 | | | 530 153.00 |
EE Grand total (I to V) | 2 217 689.00 | | | 2 217 689.00 |
EG Accrued income and payables due within one year | 530 153.00 | | | 530 153.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 1 952.00 | |
FX Taxes, duties, and similar payments | | | 189.00 | |
FZ Social Security Contributions | | | 996.00 | |
GF Total Operating Expenses (II) | | | 3 137.00 | |
GG - OPERATING RESULT (I - II) | | | -3 137.00 | |
GL Other interest and similar income | | | 2 403.00 | |
GP Total financial income (V) | | | 2 403.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 2 403.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -734.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A2 TOTAL ASSETS | 996.00 | | | 996.00 |
HK Income tax | -7 581.00 | | | -7 581.00 |
HL TOTAL REVENUE (I + III + V + VII) | 2 403.00 | | | 2 403.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | -4 444.00 | | | -4 444.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 6 847.00 | | | 6 847.00 |
| |
| 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 | 856 047.00 | | | 856 047.00 |
CZ ACQUISITIONS: Establishment, Development, or Research Expenses | 10 107.00 | | | 10 107.00 |
I3 DECREASES Total Financial Fixed Assets | | | 845 940.00 | |
I4 DECREASES Grand Total | | | 856 047.00 | |
IN DECREASES Start-up, development, or research expenses | | | 10 107.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 845 940.00 | | | 845 940.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 10 107.00 | | | 10 107.00 |
CY DEPRECIATION Start-up, development, or research expenses | 10 107.00 | | | 10 107.00 |
| |
| 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 | 159.00 | 159.00 | | 159.00 |
8E Income Taxes | 41 163.00 | 41 163.00 | | 41 163.00 |
VC Group and associates | 514 500.00 | | | 514 500.00 |
VI Group and Associates | 488 745.00 | 488 745.00 | | 488 745.00 |
VQ Other Taxes, Duties, and Similar Debts | 86.00 | 86.00 | | 86.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 514 500.00 | 514 500.00 | | 514 500.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 530 153.00 | 530 153.00 | | 530 153.00 |
