| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BZ Other receivables | 9 555.00 | | 9 555.00 | 9 555.00 |
CF Cash and cash equivalents | 558 614.00 | | 558 614.00 | 558 614.00 |
CH Prepaid expenses | | | | |
CJ TOTAL (II) | 568 169.00 | | 568 169.00 | 568 169.00 |
CO Grand total (0 to V) | 568 169.00 | | 568 169.00 | 568 169.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 125 000.00 | 125 000.00 | | 125 000.00 |
DB Share, merger, contribution premiums, etc. | 25 000.00 | 25 000.00 | | 25 000.00 |
DD Legal reserve (1) | 12 500.00 | 5 000.00 | | 12 500.00 |
DH Retained earnings | 82 617.00 | -104 603.00 | | 82 617.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 44 763.00 | 194 721.00 | | 44 763.00 |
DL TOTAL (I) | 289 881.00 | 245 117.00 | | 289 881.00 |
DV Miscellaneous Loans and Financial Debts (4) | 275 559.00 | 206 061.00 | | 275 559.00 |
DX Trade payables and related accounts | 2 550.00 | 2 490.00 | | 2 550.00 |
DY Tax and social security liabilities | 180.00 | 28 770.00 | | 180.00 |
EC TOTAL (IV) | 278 289.00 | 237 321.00 | | 278 289.00 |
EE Grand total (I to V) | 568 169.00 | 482 439.00 | | 568 169.00 |
EG Accrued income and payables due within one year | 278 289.00 | 237 321.00 | | 278 289.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 4 305.00 | |
FX Taxes, duties, and similar payments | | | 306.00 | |
GF Total Operating Expenses (II) | | | 4 611.00 | |
GG - OPERATING RESULT (I - II) | | | -4 611.00 | |
GL Other interest and similar income | | | 68 231.00 | |
GP Total financial income (V) | | | 68 231.00 | |
GR Interest and similar expenses | | | 6 959.00 | |
GU Total financial expenses (VI) | | | 6 959.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 61 272.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 56 661.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 11 898.00 | 28 600.00 | | 11 898.00 |
HL TOTAL REVENUE (I + III + V + VII) | 68 231.00 | 231 644.00 | | 68 231.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 23 468.00 | 36 924.00 | | 23 468.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 44 763.00 | 194 721.00 | | 44 763.00 |
| |
| 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 | 2 550.00 | 2 550.00 | | 2 550.00 |
VI Group and Associates | 275 559.00 | 275 559.00 | | 275 559.00 |
VM Income taxes | 9 555.00 | | | 9 555.00 |
VQ Other Taxes, Duties, and Similar Debts | 180.00 | 180.00 | | 180.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 9 555.00 | 9 555.00 | | 9 555.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 278 289.00 | 278 289.00 | | 278 289.00 |
