| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AB Establishment Expenses | 745.00 | 745.00 | | 745.00 |
BJ TOTAL (I) | 403 561.00 | 745.00 | 402 816.00 | 403 561.00 |
BZ Other receivables | 161 113.00 | | 161 113.00 | 161 113.00 |
CF Cash and cash equivalents | 415.00 | | 415.00 | 415.00 |
CJ TOTAL (II) | 161 529.00 | | 161 529.00 | 161 529.00 |
CO Grand total (0 to V) | 565 090.00 | 746.00 | 564 345.00 | 565 090.00 |
CU Other investments | 402 816.00 | | 402 816.00 | 402 816.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 402 896.00 | 402 896.00 | | 402 896.00 |
DD Legal reserve (1) | 40 290.00 | 40 290.00 | | 40 290.00 |
DH Retained earnings | 8 690.00 | 2 753.00 | | 8 690.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 110 412.00 | 175 938.00 | | 110 412.00 |
DL TOTAL (I) | 562 289.00 | 621 877.00 | | 562 289.00 |
DV Miscellaneous Loans and Financial Debts (4) | 2 056.00 | 3 262.00 | | 2 056.00 |
EC TOTAL (IV) | 2 056.00 | 3 262.00 | | 2 056.00 |
EE Grand total (I to V) | 564 345.00 | 625 139.00 | | 564 345.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 194.00 | |
FX Taxes, duties, and similar payments | | | 203.00 | |
GF Total Operating Expenses (II) | | | 397.00 | |
GG - OPERATING RESULT (I - II) | | | -397.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 111 893.00 | |
GL Other interest and similar income | | | 971.00 | |
GP Total financial income (V) | | | 112 865.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 112 865.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 112 468.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 2 056.00 | 3 262.00 | | 2 056.00 |
HL TOTAL REVENUE (I + III + V + VII) | 112 865.00 | 179 925.00 | | 112 865.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 2 453.00 | 3 987.00 | | 2 453.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 110 412.00 | 175 938.00 | | 110 412.00 |
| |
| 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 | 403 561.00 | | | 403 561.00 |
CZ ACQUISITIONS: Establishment, Development, or Research Expenses | 745.00 | | | 745.00 |
I3 DECREASES Total Financial Fixed Assets | | | 402 816.00 | |
I4 DECREASES Grand Total | | | 403 561.00 | |
IN DECREASES Start-up, development, or research expenses | | | 745.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 402 816.00 | | | 402 816.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 745.00 | | | 745.00 |
CY DEPRECIATION Start-up, development, or research expenses | 745.00 | | | 745.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8A Miscellaneous Loans and Financial Debts | 2 056.00 | 2 056.00 | | 2 056.00 |
VC Group and associates | 161 113.00 | | | 161 113.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 161 113.00 | 161 113.00 | | 161 113.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 2 056.00 | 2 056.00 | | 2 056.00 |
