| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 600 000.00 | | 600 000.00 | 600 000.00 |
BV Advances and down payments on orders | | | | |
BZ Other receivables | 116 015.00 | | 116 015.00 | 116 015.00 |
CF Cash and cash equivalents | 788 153.00 | | 788 153.00 | 788 153.00 |
CJ TOTAL (II) | 904 168.00 | | 904 168.00 | 904 168.00 |
CO Grand total (0 to V) | 1 504 168.00 | | 1 504 168.00 | 1 504 168.00 |
CU Other investments | 600 000.00 | | 600 000.00 | 600 000.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 300 000.00 | 300 000.00 | | 300 000.00 |
DD Legal reserve (1) | 30 000.00 | 30 000.00 | | 30 000.00 |
DG Other reserves | 62 765.00 | 261 503.00 | | 62 765.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 991 134.00 | 401 262.00 | | 991 134.00 |
DL TOTAL (I) | 1 383 899.00 | 992 765.00 | | 1 383 899.00 |
DV Miscellaneous Loans and Financial Debts (4) | 116 525.00 | | | 116 525.00 |
DX Trade payables and related accounts | 3 744.00 | 3 720.00 | | 3 744.00 |
DY Tax and social security liabilities | | 407 559.00 | | |
EC TOTAL (IV) | 120 269.00 | 411 279.00 | | 120 269.00 |
EE Grand total (I to V) | 1 504 168.00 | 1 404 044.00 | | 1 504 168.00 |
EG Accrued income and payables due within one year | 120 269.00 | 411 279.00 | | 120 269.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 7 684.00 | |
FX Taxes, duties, and similar payments | | | 672.00 | |
GF Total Operating Expenses (II) | | | 8 356.00 | |
GG - OPERATING RESULT (I - II) | | | -8 356.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 1 000 000.00 | |
GP Total financial income (V) | | | 1 000 000.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 1 000 000.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 991 644.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 510.00 | -23 234.00 | | 510.00 |
HL TOTAL REVENUE (I + III + V + VII) | 1 000 000.00 | 450 000.00 | | 1 000 000.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 8 866.00 | 48 738.00 | | 8 866.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 991 134.00 | 401 262.00 | | 991 134.00 |
| |
| 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 | 600 000.00 | | | 600 000.00 |
I3 DECREASES Total Financial Fixed Assets | | | 600 000.00 | |
I4 DECREASES Grand Total | | | 600 000.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 600 000.00 | | | 600 000.00 |
| |
| 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 | 3 744.00 | 3 744.00 | | 3 744.00 |
VI Group and Associates | 116 525.00 | 116 525.00 | | 116 525.00 |
VM Income taxes | 116 015.00 | 116 015.00 | | 116 015.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 116 015.00 | 116 015.00 | | 116 015.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 120 269.00 | 120 269.00 | | 120 269.00 |
