| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AB Establishment Expenses | 9 303.00 | 9 303.00 | | 9 303.00 |
BD Other fixed assets | 20.00 | | 20.00 | 20.00 |
BJ TOTAL (I) | 309 323.00 | 9 303.00 | 300 020.00 | 309 323.00 |
BZ Other receivables | 30 694.00 | | 30 694.00 | 30 694.00 |
CF Cash and cash equivalents | 142 962.00 | | 142 962.00 | 142 962.00 |
CJ TOTAL (II) | 173 656.00 | | 173 656.00 | 173 656.00 |
CO Grand total (0 to V) | 482 979.00 | 9 303.00 | 473 676.00 | 482 979.00 |
CU Other investments | 300 000.00 | | 300 000.00 | 300 000.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 150 200.00 | 150 200.00 | | 150 200.00 |
DD Legal reserve (1) | 13 323.00 | 6 719.00 | | 13 323.00 |
DG Other reserves | 184 935.00 | 145 454.00 | | 184 935.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 97 478.00 | 96 084.00 | | 97 478.00 |
DL TOTAL (I) | 445 935.00 | 398 458.00 | | 445 935.00 |
DV Miscellaneous Loans and Financial Debts (4) | 25 467.00 | 30 664.00 | | 25 467.00 |
DX Trade payables and related accounts | 1 800.00 | 2 130.00 | | 1 800.00 |
DY Tax and social security liabilities | 473.00 | | | 473.00 |
EC TOTAL (IV) | 27 740.00 | 32 794.00 | | 27 740.00 |
EE Grand total (I to V) | 473 676.00 | 431 251.00 | | 473 676.00 |
EG Accrued income and payables due within one year | 27 740.00 | 32 794.00 | | 27 740.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FQ Other income | | | | |
FR Total operating income (I) | | | | |
FW Other purchases and external expenses | | | 3 661.00 | |
GA Operating Expenses - Depreciation and Amortization | | | | |
GF Total Operating Expenses (II) | | | 3 661.00 | |
GG - OPERATING RESULT (I - II) | | | -3 661.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -3 661.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | -726.00 | -1 957.00 | | -726.00 |
HL TOTAL REVENUE (I + III + V + VII) | 101 034.00 | 100 122.00 | | 101 034.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 3 556.00 | 4 037.00 | | 3 556.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 97 478.00 | 96 084.00 | | 97 478.00 |
| |
| 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 | 309 323.00 | | | 309 323.00 |
CZ ACQUISITIONS: Establishment, Development, or Research Expenses | 9 303.00 | | | 9 303.00 |
I3 DECREASES Total Financial Fixed Assets | | | 300 020.00 | |
I4 DECREASES Grand Total | | | 309 323.00 | |
IN DECREASES Start-up, development, or research expenses | | | 9 303.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 300 020.00 | | | 300 020.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 9 303.00 | | | 9 303.00 |
CY DEPRECIATION Start-up, development, or research expenses | 9 303.00 | | | 9 303.00 |
| |
| 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 | 1 800.00 | 1 800.00 | | 1 800.00 |
8E Income Taxes | 473.00 | 473.00 | | 473.00 |
VC Group and associates | 30 694.00 | | | 30 694.00 |
VI Group and Associates | 25 467.00 | 25 467.00 | | 25 467.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 30 694.00 | 30 694.00 | | 30 694.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 27 740.00 | 27 740.00 | | 27 740.00 |
