| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AB Establishment Expenses | 13 148.00 | 13 148.00 | | 13 148.00 |
BJ TOTAL (I) | 328 502.00 | 13 148.00 | 315 354.00 | 328 502.00 |
BZ Other receivables | 552 084.00 | | 552 084.00 | 552 084.00 |
CF Cash and cash equivalents | 52 547.00 | | 52 547.00 | 52 547.00 |
CJ TOTAL (II) | 604 632.00 | | 604 632.00 | 604 632.00 |
CO Grand total (0 to V) | 933 134.00 | 13 148.00 | 919 986.00 | 933 134.00 |
CU Other investments | 315 354.00 | | 315 354.00 | 315 354.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 4 896.00 | | | 4 896.00 |
DD Legal reserve (1) | 762.00 | | | 762.00 |
DG Other reserves | 664 827.00 | | | 664 827.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 211 259.00 | | | 211 259.00 |
DL TOTAL (I) | 881 744.00 | | | 881 744.00 |
DV Miscellaneous Loans and Financial Debts (4) | 7 054.00 | | | 7 054.00 |
DX Trade payables and related accounts | 1 480.00 | | | 1 480.00 |
DY Tax and social security liabilities | 29 706.00 | | | 29 706.00 |
EC TOTAL (IV) | 38 241.00 | | | 38 241.00 |
EE Grand total (I to V) | 919 986.00 | | | 919 986.00 |
EG Accrued income and payables due within one year | 38 241.00 | | | 38 241.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 240 000.00 | | 240 000.00 | 240 000.00 |
FJ Net sales | 240 000.00 | | 240 000.00 | 240 000.00 |
FR Total operating income (I) | | | 240 000.00 | |
FW Other purchases and external expenses | | | 3 092.00 | |
FX Taxes, duties, and similar payments | | | 12 329.00 | |
FY Salaries and Wages | | | 139 928.00 | |
FZ Social Security Contributions | | | 76 510.00 | |
GF Total Operating Expenses (II) | | | 231 859.00 | |
GG - OPERATING RESULT (I - II) | | | 8 141.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 198 000.00 | |
GL Other interest and similar income | | | 1 756.00 | |
GP Total financial income (V) | | | 205 756.00 | |
GR Interest and similar expenses | | | 396.00 | |
GU Total financial expenses (VI) | | | 396.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 205 360.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 213 501.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A2 TOTAL ASSETS | 59 850.00 | | | 59 850.00 |
HK Income tax | 2 242.00 | | | 2 242.00 |
HL TOTAL REVENUE (I + III + V + VII) | 445 756.00 | | | 445 756.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 234 497.00 | | | 234 497.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 211 259.00 | | | 211 259.00 |
| |
| 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 | 328 502.00 | | | 328 502.00 |
CZ ACQUISITIONS: Establishment, Development, or Research Expenses | 13 148.00 | | | 13 148.00 |
I3 DECREASES Total Financial Fixed Assets | | | 315 354.00 | |
I4 DECREASES Grand Total | | | 328 502.00 | |
IN DECREASES Start-up, development, or research expenses | | | 13 148.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 315 354.00 | | | 315 354.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 13 148.00 | | | 13 148.00 |
CY DEPRECIATION Start-up, development, or research expenses | 13 148.00 | | | 13 148.00 |
| |
| 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 | 1 480.00 | 1 480.00 | | 1 480.00 |
8C Staff and Related Accounts | 9 860.00 | 9 860.00 | | 9 860.00 |
8D Social Security and Other Social Organizations | 8 163.00 | 8 163.00 | | 8 163.00 |
VB VAT | 683.00 | 683.00 | | 683.00 |
VI Group and Associates | 7 054.00 | 7 054.00 | | 7 054.00 |
VM Income taxes | 6 839.00 | 6 839.00 | | 6 839.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 544 562.00 | 544 562.00 | | 544 562.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 552 084.00 | 552 084.00 | | 552 084.00 |
VW VAT | 11 684.00 | 11 684.00 | | 11 684.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 38 241.00 | 38 241.00 | | 38 241.00 |
| |
| 16 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
YP Average staff number | 1.00 | | | 1.00 |
