| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 5 131.00 | 5 131.00 | | 5 131.00 |
AV Fixed assets in progress | 17 970.00 | | 17 970.00 | 17 970.00 |
BJ TOTAL (I) | 495 100.00 | 5 131.00 | 489 969.00 | 495 100.00 |
BX Customers and related accounts | | | | |
BZ Other receivables | 4 071.00 | | 4 071.00 | 4 071.00 |
CD Marketable securities | | | | |
CF Cash and cash equivalents | 271 431.00 | | 271 431.00 | 271 431.00 |
CH Prepaid expenses | 92.00 | | 92.00 | 92.00 |
CJ TOTAL (II) | 275 595.00 | | 275 595.00 | 275 595.00 |
CO Grand total (0 to V) | 770 695.00 | 5 131.00 | 765 564.00 | 770 695.00 |
CU Other investments | 471 999.00 | | 471 999.00 | 471 999.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 200 000.00 | 200 000.00 | | 200 000.00 |
DD Legal reserve (1) | 20 000.00 | 20 000.00 | | 20 000.00 |
DG Other reserves | 500 897.00 | 204 225.00 | | 500 897.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 39 333.00 | 296 672.00 | | 39 333.00 |
DL TOTAL (I) | 760 231.00 | 720 897.00 | | 760 231.00 |
DX Trade payables and related accounts | 5 333.00 | 5 494.00 | | 5 333.00 |
DY Tax and social security liabilities | | 7 150.00 | | |
EC TOTAL (IV) | 5 333.00 | 12 644.00 | | 5 333.00 |
EE Grand total (I to V) | 765 564.00 | 733 542.00 | | 765 564.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | | | 4 917.00 | |
FJ Net sales | | | 4 917.00 | |
FR Total operating income (I) | | | 4 917.00 | |
FW Other purchases and external expenses | | | 11 905.00 | |
FX Taxes, duties, and similar payments | | | 3 506.00 | |
GF Total Operating Expenses (II) | | | 15 411.00 | |
GG - OPERATING RESULT (I - II) | | | -10 494.00 | |
GP Total financial income (V) | | | 49 827.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 49 827.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 39 333.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HD Total exceptional income (VII) | | 250 000.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | | 250 000.00 | | |
HK Income tax | | 3 161.00 | | |
HL TOTAL REVENUE (I + III + V + VII) | 54 744.00 | 315 983.00 | | 54 744.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 15 411.00 | 19 311.00 | | 15 411.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 39 333.00 | 296 672.00 | | 39 333.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 5 131.00 | | | 5 131.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 5 131.00 | | | 5 131.00 |
| |
| 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 | 5 333.00 | 5 333.00 | | 5 333.00 |
VB VAT | 910.00 | 910.00 | | 910.00 |
VM Income taxes | 3 161.00 | 3 161.00 | | 3 161.00 |
VS Prepaid expenses | 92.00 | 92.00 | | 92.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 4 164.00 | 4 164.00 | 8.00 | 4 164.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 5 333.00 | 5 333.00 | | 5 333.00 |
