| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AB Establishment Expenses | 21 810.00 | 20 546.00 | 1 264.00 | 21 810.00 |
AN Land | 208 333.00 | | 208 333.00 | 208 333.00 |
BB Receivables related to investments | | | | |
BJ TOTAL (I) | 980 143.00 | 20 546.00 | 959 598.00 | 980 143.00 |
BX Customers and related accounts | 2 160.00 | | 2 160.00 | 2 160.00 |
BZ Other receivables | 1 601.00 | | 1 601.00 | 1 601.00 |
CF Cash and cash equivalents | 200 385.00 | | 200 385.00 | 200 385.00 |
CJ TOTAL (II) | 204 146.00 | | 204 146.00 | 204 146.00 |
CO Grand total (0 to V) | 1 184 290.00 | 20 546.00 | 1 163 744.00 | 1 184 290.00 |
CU Other investments | 750 000.00 | | 750 000.00 | 750 000.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 10 000.00 | 10 000.00 | | 10 000.00 |
DD Legal reserve (1) | 1 000.00 | 1 000.00 | | 1 000.00 |
DH Retained earnings | 600 007.00 | 395 669.00 | | 600 007.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 230 301.00 | 404 337.00 | | 230 301.00 |
DL TOTAL (I) | 841 307.00 | 811 007.00 | | 841 307.00 |
DU Loans and Debts from Credit Institutions (3) | 188 409.00 | 204 534.00 | | 188 409.00 |
DV Miscellaneous Loans and Financial Debts (4) | 105 005.00 | 104 753.00 | | 105 005.00 |
DW Advances and down payments received on current orders | 20 628.00 | | | 20 628.00 |
DX Trade payables and related accounts | 4 020.00 | 3 718.00 | | 4 020.00 |
DY Tax and social security liabilities | 4 375.00 | 370.00 | | 4 375.00 |
EC TOTAL (IV) | 322 436.00 | 313 375.00 | | 322 436.00 |
EE Grand total (I to V) | 1 163 744.00 | 1 124 381.00 | | 1 163 744.00 |
EG Accrued income and payables due within one year | 150 549.00 | 125 147.00 | | 150 549.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 38 580.00 | | 38 580.00 | 38 580.00 |
FJ Net sales | 38 580.00 | | 38 580.00 | 38 580.00 |
FR Total operating income (I) | | | 38 580.00 | |
FW Other purchases and external expenses | | | 5 093.00 | |
FX Taxes, duties, and similar payments | | | -5 213.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 2 099.00 | |
GE Other Expenses | | | | |
GF Total Operating Expenses (II) | | | 1 978.00 | |
GG - OPERATING RESULT (I - II) | | | 36 602.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 200 000.00 | |
GP Total financial income (V) | | | 200 000.00 | |
GR Interest and similar expenses | | | 2 745.00 | |
GU Total financial expenses (VI) | | | 2 745.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 197 255.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 233 857.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 3 556.00 | | | 3 556.00 |
HL TOTAL REVENUE (I + III + V + VII) | 238 580.00 | 438 595.00 | | 238 580.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 8 279.00 | 34 258.00 | | 8 279.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 230 301.00 | 404 337.00 | | 230 301.00 |
| |
| 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 | 980 143.00 | | | 980 143.00 |
CZ ACQUISITIONS: Establishment, Development, or Research Expenses | 21 810.00 | | | 21 810.00 |
I3 DECREASES Total Financial Fixed Assets | | | 750 000.00 | |
I4 DECREASES Grand Total | | | 980 143.00 | |
IN DECREASES Start-up, development, or research expenses | | | 21 810.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 208 333.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 208 333.00 | | | 208 333.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 750 000.00 | | | 750 000.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 18 447.00 | 2 099.00 | | 18 447.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 18 447.00 | 2 099.00 | | 18 447.00 |
| |
| 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 | 4 020.00 | 4 020.00 | | 4 020.00 |
8E Income Taxes | 3 556.00 | 3 556.00 | | 3 556.00 |
UX Other trade receivables | 2 160.00 | 2 160.00 | | 2 160.00 |
VB VAT | 1 601.00 | 1 601.00 | | 1 601.00 |
VG Loans with a maturity of up to one year at origin | 181.00 | 181.00 | | 181.00 |
VH Loans with a maturity of more than one year at origin | 188 227.00 | 16 340.00 | 67 694.00 | 188 227.00 |
VI Group and Associates | 105 005.00 | 105 005.00 | | 105 005.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 3 761.00 | 3 761.00 | | 3 761.00 |
VW VAT | 819.00 | 819.00 | | 819.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 301 808.00 | 129 921.00 | 67 694.00 | 301 808.00 |
