| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AB Establishment Expenses | 4 383.00 | 4 383.00 | | 4 383.00 |
AL Advances and down payments on intangible assets. | | | 1.00 | |
BH Other financial assets | 238.00 | | 238.00 | 238.00 |
BJ TOTAL (I) | 9 619.00 | 4 383.00 | 5 236.00 | 9 619.00 |
BZ Other receivables | 807 643.00 | | 807 643.00 | 807 643.00 |
CD Marketable securities | 2 325.00 | | 2 325.00 | 2 325.00 |
CF Cash and cash equivalents | 44 958.00 | | 44 958.00 | 44 958.00 |
CJ TOTAL (II) | 854 926.00 | | 854 926.00 | 854 926.00 |
CO Grand total (0 to V) | 864 545.00 | 4 383.00 | 860 161.00 | 864 545.00 |
CU Other investments | 5 000.00 | | 5 000.00 | 5 000.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 10 000.00 | 10 000.00 | | 10 000.00 |
DD Legal reserve (1) | 1 000.00 | 1 000.00 | | 1 000.00 |
DE Statutory or contractual reserves | 838 543.00 | 681 528.00 | | 838 543.00 |
DH Retained earnings | | 66 893.00 | | |
DI RESULTS FOR THE YEAR (Profit or Loss) | 4 730.00 | 90 125.00 | | 4 730.00 |
DL TOTAL (I) | 854 273.00 | 849 543.00 | | 854 273.00 |
DX Trade payables and related accounts | 1 101.00 | 1 330.00 | | 1 101.00 |
DY Tax and social security liabilities | 4 787.00 | | | 4 787.00 |
EC TOTAL (IV) | 5 888.00 | 1 330.00 | | 5 888.00 |
EE Grand total (I to V) | 860 161.00 | 850 873.00 | | 860 161.00 |
EG Accrued income and payables due within one year | 5 888.00 | 1 330.00 | | 5 888.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 2 131.00 | |
FX Taxes, duties, and similar payments | | | 76.00 | |
GF Total Operating Expenses (II) | | | 2 207.00 | |
GG - OPERATING RESULT (I - II) | | | -2 207.00 | |
GH Attributed profit or transferred loss (III) | | | 5 141.00 | |
GL Other interest and similar income | | | 13 927.00 | |
GP Total financial income (V) | | | 13 927.00 | |
GR Interest and similar expenses | | | | |
GU Total financial expenses (VI) | | | | |
GV - FINANCIAL INCOME (V - VI) | | | 13 927.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 16 861.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 12 131.00 | 2 400.00 | | 12 131.00 |
HL TOTAL REVENUE (I + III + V + VII) | 19 068.00 | 96 694.00 | | 19 068.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 14 338.00 | 6 570.00 | | 14 338.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 4 730.00 | 90 125.00 | | 4 730.00 |
| |
| 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 | 9 619.00 | | | 9 619.00 |
CZ ACQUISITIONS: Establishment, Development, or Research Expenses | 4 383.00 | | | 4 383.00 |
I3 DECREASES Total Financial Fixed Assets | | | 5 236.00 | |
I4 DECREASES Grand Total | | | 9 619.00 | |
IN DECREASES Start-up, development, or research expenses | | | 4 383.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 5 236.00 | | | 5 236.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 4 383.00 | | | 4 383.00 |
CY DEPRECIATION Start-up, development, or research expenses | 4 383.00 | | | 4 383.00 |
| |
| 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 | 1 101.00 | 1 101.00 | | 1 101.00 |
UT Other financial assets | 236.00 | | 236.00 | 236.00 |
VP Miscellaneous | 807 643.00 | 807 643.00 | | 807 643.00 |
VQ Other Taxes, Duties, and Similar Debts | 4 787.00 | 4 787.00 | | 4 787.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 807 879.00 | 807 643.00 | 236.00 | 807 879.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 5 888.00 | 5 888.00 | | 5 888.00 |
