| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AB Establishment Expenses | 25 727.00 | 25 727.00 | | 25 727.00 |
BB Receivables related to investments | 55 000.00 | | 55 000.00 | 55 000.00 |
BJ TOTAL (I) | 630 827.00 | 25 727.00 | 605 100.00 | 630 827.00 |
BZ Other receivables | 1 492.00 | | 1 492.00 | 1 492.00 |
CD Marketable securities | | | | |
CF Cash and cash equivalents | 146 113.00 | | 146 113.00 | 146 113.00 |
CJ TOTAL (II) | 147 605.00 | | 147 605.00 | 147 605.00 |
CO Grand total (0 to V) | 778 432.00 | 25 727.00 | 752 705.00 | 778 432.00 |
CP Shares due in less than one year | 55 000.00 | | | 55 000.00 |
CU Other investments | 550 100.00 | | 550 100.00 | 550 100.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 600 000.00 | 100 000.00 | | 600 000.00 |
DD Legal reserve (1) | 10 000.00 | 10 000.00 | | 10 000.00 |
DH Retained earnings | 44 367.00 | 465 706.00 | | 44 367.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 89 508.00 | 88 661.00 | | 89 508.00 |
DL TOTAL (I) | 743 875.00 | 664 367.00 | | 743 875.00 |
DU Loans and Debts from Credit Institutions (3) | | 64 536.00 | | |
DV Miscellaneous Loans and Financial Debts (4) | 81.00 | 105.00 | | 81.00 |
DX Trade payables and related accounts | 558.00 | 546.00 | | 558.00 |
DY Tax and social security liabilities | 8 190.00 | 7 307.00 | | 8 190.00 |
EC TOTAL (IV) | 8 829.00 | 72 494.00 | | 8 829.00 |
EE Grand total (I to V) | 752 705.00 | 736 861.00 | | 752 705.00 |
EG Accrued income and payables due within one year | 8 829.00 | 72 494.00 | | 8 829.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 170 000.00 | | 170 000.00 | 170 000.00 |
FJ Net sales | 170 000.00 | | 170 000.00 | 170 000.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | | |
FR Total operating income (I) | | | 170 000.00 | |
FW Other purchases and external expenses | | | 8 735.00 | |
FX Taxes, duties, and similar payments | | | 1 486.00 | |
FY Salaries and Wages | | | 73 636.00 | |
FZ Social Security Contributions | | | 45 132.00 | |
GF Total Operating Expenses (II) | | | 128 990.00 | |
GG - OPERATING RESULT (I - II) | | | 41 010.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 55 000.00 | |
GL Other interest and similar income | | | 6.00 | |
GP Total financial income (V) | | | 55 006.00 | |
GR Interest and similar expenses | | | | |
GU Total financial expenses (VI) | | | | |
GV - FINANCIAL INCOME (V - VI) | | | 55 006.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 96 017.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 656.00 | | | 656.00 |
HB Exceptional income from capital transactions | 9 000.00 | | | 9 000.00 |
HD Total exceptional income (VII) | 9 656.00 | | | 9 656.00 |
HF Exceptional expenses on capital transactions | 9 000.00 | | | 9 000.00 |
HH Total exceptional expenses (VIII) | 9 000.00 | | | 9 000.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 656.00 | | | 656.00 |
HK Income tax | 7 164.00 | 6 723.00 | | 7 164.00 |
HL TOTAL REVENUE (I + III + V + VII) | 234 662.00 | 215 556.00 | | 234 662.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 145 154.00 | 126 895.00 | | 145 154.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 89 508.00 | 88 661.00 | | 89 508.00 |
| |
| 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 | 639 827.00 | | 55 000.00 | 639 827.00 |
CZ ACQUISITIONS: Establishment, Development, or Research Expenses | 25 727.00 | | | 25 727.00 |
I3 DECREASES Total Financial Fixed Assets | | 64 000.00 | 605 100.00 | |
I4 DECREASES Grand Total | | 64 000.00 | 630 827.00 | |
IN DECREASES Start-up, development, or research expenses | | | 25 727.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 614 100.00 | | 55 000.00 | 614 100.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 25 727.00 | | | 25 727.00 |
CY DEPRECIATION Start-up, development, or research expenses | 25 727.00 | | | 25 727.00 |
| |
| 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 | 558.00 | 558.00 | | 558.00 |
8C Staff and Related Accounts | 1 550.00 | 1 550.00 | | 1 550.00 |
8D Social Security and Other Social Organizations | 5 154.00 | 5 154.00 | | 5 154.00 |
UL Receivables related to investments | 55 000.00 | 55 000.00 | | 55 000.00 |
VB VAT | 727.00 | 727.00 | | 727.00 |
VI Group and Associates | 81.00 | 81.00 | | 81.00 |
VJ Loans taken out during the year | 2 567.00 | | | 2 567.00 |
VK Loans repaid during the year | 64 088.00 | | | 64 088.00 |
VM Income taxes | 765.00 | 765.00 | | 765.00 |
VQ Other Taxes, Duties, and Similar Debts | 1 486.00 | 1 486.00 | | 1 486.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 56 492.00 | 56 492.00 | | 56 492.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 8 829.00 | 8 829.00 | | 8 829.00 |
