| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AB Establishment Expenses | 7 862.00 | 4 717.00 | 3 145.00 | 7 862.00 |
BJ TOTAL (I) | 1 007 862.00 | 4 717.00 | 1 003 145.00 | 1 007 862.00 |
BZ Other receivables | 327 680.00 | | 327 680.00 | 327 680.00 |
CF Cash and cash equivalents | 577 550.00 | | 577 550.00 | 577 550.00 |
CJ TOTAL (II) | 905 230.00 | | 905 230.00 | 905 230.00 |
CO Grand total (0 to V) | 1 913 093.00 | 4 717.00 | 1 908 375.00 | 1 913 093.00 |
CU Other investments | 1 000 000.00 | | 1 000 000.00 | 1 000 000.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 875 300.00 | | | 875 300.00 |
DD Legal reserve (1) | 26 942.00 | | | 26 942.00 |
DG Other reserves | 511 903.00 | | | 511 903.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 392 448.00 | | | 392 448.00 |
DL TOTAL (I) | 1 806 594.00 | | | 1 806 594.00 |
DU Loans and Debts from Credit Institutions (3) | 25.00 | | | 25.00 |
DV Miscellaneous Loans and Financial Debts (4) | 97 786.00 | | | 97 786.00 |
DX Trade payables and related accounts | 1 688.00 | | | 1 688.00 |
DY Tax and social security liabilities | 2 282.00 | | | 2 282.00 |
EC TOTAL (IV) | 101 781.00 | | | 101 781.00 |
EE Grand total (I to V) | 1 908 375.00 | | | 1 908 375.00 |
EG Accrued income and payables due within one year | 101 781.00 | | | 101 781.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 25.00 | | | 25.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 2 130.00 | |
FX Taxes, duties, and similar payments | | | 178.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 1 572.00 | |
GF Total Operating Expenses (II) | | | 3 880.00 | |
GG - OPERATING RESULT (I - II) | | | -3 880.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 400 000.00 | |
GP Total financial income (V) | | | 400 000.00 | |
GR Interest and similar expenses | | | 1 475.00 | |
GU Total financial expenses (VI) | | | 1 475.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 398 525.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 394 645.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 2 197.00 | | | 2 197.00 |
HL TOTAL REVENUE (I + III + V + VII) | 400 000.00 | | | 400 000.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 7 552.00 | | | 7 552.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 392 448.00 | | | 392 448.00 |
| |
| 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 | 1 007 862.00 | | | 1 007 862.00 |
CZ ACQUISITIONS: Establishment, Development, or Research Expenses | 7 862.00 | | | 7 862.00 |
I3 DECREASES Total Financial Fixed Assets | | | 1 000 000.00 | |
I4 DECREASES Grand Total | | | 1 007 862.00 | |
IN DECREASES Start-up, development, or research expenses | | | 7 862.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 1 000 000.00 | | | 1 000 000.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 3 145.00 | 1 572.00 | | 3 145.00 |
CY DEPRECIATION Start-up, development, or research expenses | 3 145.00 | 1 572.00 | | 3 145.00 |
| |
| 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 | 1 688.00 | 1 688.00 | | 1 688.00 |
8E Income Taxes | 2 197.00 | 2 197.00 | | 2 197.00 |
VC Group and associates | 327 680.00 | | | 327 680.00 |
VG Loans with a maturity of up to one year at origin | 25.00 | 25.00 | | 25.00 |
VI Group and Associates | 97 786.00 | 97 786.00 | | 97 786.00 |
VQ Other Taxes, Duties, and Similar Debts | 85.00 | 85.00 | | 85.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 327 680.00 | 327 680.00 | | 327 680.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 101 781.00 | 101 781.00 | | 101 781.00 |
| |
| 11 - Earnings appropriation & miscellaneous information | Amount for year N | Amount for year N-1 | Amount 1 to 5 years | Amount more than 5 years |
SS Intermediary remuneration and fees (excluding retrocessions) | 2 020.00 | | | 2 020.00 |
ST Other accounts | 110.00 | | | 110.00 |
YW Business tax | 178.00 | | | 178.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 178.00 | | | 178.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 2 130.00 | | | 2 130.00 |
