| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BB Receivables related to investments | 3 732 567.00 | | 3 732 567.00 | 3 732 567.00 |
BJ TOTAL (I) | 3 732 567.00 | | 3 732 567.00 | 3 732 567.00 |
BX Customers and related accounts | 20 000.00 | | 20 000.00 | 20 000.00 |
BZ Other receivables | 119 090.00 | | 119 090.00 | 119 090.00 |
CF Cash and cash equivalents | 407 917.00 | | 407 917.00 | 407 917.00 |
CH Prepaid expenses | 206.00 | | 206.00 | 206.00 |
CJ TOTAL (II) | 547 213.00 | | 547 213.00 | 547 213.00 |
CO Grand total (0 to V) | 4 279 779.00 | | 4 279 779.00 | 4 279 779.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 000 000.00 | 64 000.00 | | 1 000 000.00 |
DD Legal reserve (1) | 6 400.00 | 6 400.00 | | 6 400.00 |
DG Other reserves | 3 031 788.00 | 3 839 387.00 | | 3 031 788.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 189 869.00 | 128 402.00 | | 189 869.00 |
DL TOTAL (I) | 4 228 057.00 | 4 038 188.00 | | 4 228 057.00 |
DV Miscellaneous Loans and Financial Debts (4) | 30 542.00 | 43 973.00 | | 30 542.00 |
DX Trade payables and related accounts | 8 173.00 | 6 715.00 | | 8 173.00 |
DY Tax and social security liabilities | 13 007.00 | 12 917.00 | | 13 007.00 |
EC TOTAL (IV) | 51 722.00 | 63 605.00 | | 51 722.00 |
EE Grand total (I to V) | 4 279 779.00 | 4 101 793.00 | | 4 279 779.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FD Production sold - goods | 200 000.00 | | 200 000.00 | 200 000.00 |
FJ Net sales | 200 000.00 | | 200 000.00 | 200 000.00 |
FQ Other income | | | 4.00 | |
FR Total operating income (I) | | | 200 004.00 | |
FW Other purchases and external expenses | | | 7 376.00 | |
FX Taxes, duties, and similar payments | | | 869.00 | |
FY Salaries and Wages | | | 191 466.00 | |
GE Other Expenses | | | 1.00 | |
GF Total Operating Expenses (II) | | | 199 712.00 | |
GG - OPERATING RESULT (I - II) | | | 292.00 | |
GP Total financial income (V) | | | 49 416.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 49 416.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 49 708.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | -140 161.00 | -66 556.00 | | -140 161.00 |
HL TOTAL REVENUE (I + III + V + VII) | 249 420.00 | 256 222.00 | | 249 420.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 59 551.00 | 127 820.00 | | 59 551.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 189 869.00 | 128 402.00 | | 189 869.00 |
| |
| 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 | 3 557 327.00 | | 179 149.00 | 3 557 327.00 |
I3 DECREASES Total Financial Fixed Assets | | 3 909.00 | 3 732 567.00 | |
I4 DECREASES Grand Total | | 3 909.00 | 3 732 567.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 3 557 327.00 | | 179 149.00 | 3 557 327.00 |
| |
| 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 | 8 173.00 | 8 173.00 | | 8 173.00 |
8K Other liabilities (including liabilities related to repo transactions) | 30 542.00 | 30 542.00 | | 30 542.00 |
UL Receivables related to investments | 3 472 615.00 | | 3 472 615.00 | 3 472 615.00 |
UX Other trade receivables | 20 000.00 | 20 000.00 | | 20 000.00 |
VP Miscellaneous | 119 090.00 | 119 090.00 | | 119 090.00 |
VQ Other Taxes, Duties, and Similar Debts | 13 007.00 | 13 007.00 | | 13 007.00 |
VS Prepaid expenses | 206.00 | 206.00 | | 206.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 3 611 910.00 | 139 296.00 | 3 472 615.00 | 3 611 910.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 51 722.00 | 51 722.00 | | 51 722.00 |
