| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BD Other fixed assets | 245.00 | | 245.00 | 245.00 |
BJ TOTAL (I) | 325 245.00 | | 325 245.00 | 325 245.00 |
BZ Other receivables | | | | |
CF Cash and cash equivalents | 233 466.00 | | 233 466.00 | 233 466.00 |
CJ TOTAL (II) | 233 466.00 | | 233 466.00 | 233 466.00 |
CO Grand total (0 to V) | 558 711.00 | | 558 711.00 | 558 711.00 |
CU Other investments | 325 000.00 | | 325 000.00 | 325 000.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 325 000.00 | 325 000.00 | | 325 000.00 |
DD Legal reserve (1) | 32 500.00 | 32 500.00 | | 32 500.00 |
DG Other reserves | 138 434.00 | 112 659.00 | | 138 434.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 32 997.00 | 58 275.00 | | 32 997.00 |
DL TOTAL (I) | 528 930.00 | 528 434.00 | | 528 930.00 |
DV Miscellaneous Loans and Financial Debts (4) | 27 683.00 | 934.00 | | 27 683.00 |
DX Trade payables and related accounts | 2 098.00 | 1 692.00 | | 2 098.00 |
DY Tax and social security liabilities | | 400.00 | | |
EC TOTAL (IV) | 29 781.00 | 3 026.00 | | 29 781.00 |
EE Grand total (I to V) | 558 711.00 | 531 460.00 | | 558 711.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 1 864.00 | |
FX Taxes, duties, and similar payments | | | 616.00 | |
GF Total Operating Expenses (II) | | | 2 480.00 | |
GG - OPERATING RESULT (I - II) | | | -2 480.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 35 000.00 | |
GL Other interest and similar income | | | 476.00 | |
GP Total financial income (V) | | | 35 476.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 35 476.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 32 997.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | | 225.00 | | |
HL TOTAL REVENUE (I + III + V + VII) | 35 476.00 | 61 014.00 | | 35 476.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 2 480.00 | 2 739.00 | | 2 480.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 32 997.00 | 58 275.00 | | 32 997.00 |
| |
| 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 | 325 245.00 | | | 325 245.00 |
I3 DECREASES Total Financial Fixed Assets | | | 325 245.00 | |
I4 DECREASES Grand Total | | | 325 245.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 325 245.00 | | | 325 245.00 |
| |
| 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 | 1 692.00 | 1 692.00 | | 1 692.00 |
VI Group and Associates | 27 683.00 | 27 683.00 | | 27 683.00 |
VQ Other Taxes, Duties, and Similar Debts | 406.00 | 406.00 | | 406.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 29 781.00 | 29 781.00 | | 29 781.00 |
