| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 6 000 000.00 | | 6 000 000.00 | 6 000 000.00 |
BZ Other receivables | 270 743.00 | | 270 743.00 | 270 743.00 |
CF Cash and cash equivalents | 2 246 256.00 | | 2 246 256.00 | 2 246 256.00 |
CJ TOTAL (II) | 2 516 999.00 | | 2 516 999.00 | 2 516 999.00 |
CO Grand total (0 to V) | 8 516 999.00 | | 8 516 999.00 | 8 516 999.00 |
CU Other investments | 6 000 000.00 | | 6 000 000.00 | 6 000 000.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 3 000 000.00 | 3 000 000.00 | | 3 000 000.00 |
DD Legal reserve (1) | 300 000.00 | 300 000.00 | | 300 000.00 |
DG Other reserves | 3 855 114.00 | 3 363 466.00 | | 3 855 114.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 1 291 321.00 | 791 648.00 | | 1 291 321.00 |
DL TOTAL (I) | 8 446 435.00 | 7 455 114.00 | | 8 446 435.00 |
DU Loans and Debts from Credit Institutions (3) | 816.00 | 692.00 | | 816.00 |
DX Trade payables and related accounts | 3 132.00 | 3 066.00 | | 3 132.00 |
DY Tax and social security liabilities | 66 617.00 | 1 293.00 | | 66 617.00 |
EC TOTAL (IV) | 70 565.00 | 5 050.00 | | 70 565.00 |
EE Grand total (I to V) | 8 516 999.00 | 7 460 164.00 | | 8 516 999.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FQ Other income | | | 1 293.00 | |
FR Total operating income (I) | | | 1 293.00 | |
FW Other purchases and external expenses | | | 7 213.00 | |
FX Taxes, duties, and similar payments | | | 625.00 | |
GF Total Operating Expenses (II) | | | 7 837.00 | |
GG - OPERATING RESULT (I - II) | | | -6 545.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 1 300 000.00 | |
GL Other interest and similar income | | | 2 561.00 | |
GP Total financial income (V) | | | 1 302 561.00 | |
GR Interest and similar expenses | | | 2 533.00 | |
GU Total financial expenses (VI) | | | 2 533.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 1 300 028.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 1 293 483.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 2 162.00 | -177.00 | | 2 162.00 |
HL TOTAL REVENUE (I + III + V + VII) | 1 303 853.00 | 805 665.00 | | 1 303 853.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 12 532.00 | 14 018.00 | | 12 532.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 1 291 321.00 | 791 648.00 | | 1 291 321.00 |
| |
| 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 | 6 000 000.00 | | | 6 000 000.00 |
I3 DECREASES Total Financial Fixed Assets | | | 6 000 000.00 | |
I4 DECREASES Grand Total | | | 6 000 000.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 6 000 000.00 | | | 6 000 000.00 |
| |
| 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 | 3 132.00 | 3 132.00 | | 3 132.00 |
8D Social Security and Other Social Organizations | 66 617.00 | 66 617.00 | | 66 617.00 |
VG Loans with a maturity of up to one year at origin | 816.00 | 816.00 | | 816.00 |
VS Prepaid expenses | 270 743.00 | 270 743.00 | | 270 743.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 270 743.00 | 270 743.00 | | 270 743.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 70 565.00 | 70 565.00 | | 70 565.00 |
