| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BB Receivables related to investments | 4 100 056.00 | | 4 100 056.00 | 4 100 056.00 |
BJ TOTAL (I) | 4 100 056.00 | | 4 100 056.00 | 4 100 056.00 |
BX Customers and related accounts | | | | |
BZ Other receivables | 34 138.00 | | 34 138.00 | 34 138.00 |
CF Cash and cash equivalents | 95 119.00 | | 95 119.00 | 95 119.00 |
CH Prepaid expenses | | | | |
CJ TOTAL (II) | 129 257.00 | | 129 257.00 | 129 257.00 |
CO Grand total (0 to V) | 4 229 313.00 | | 4 229 313.00 | 4 229 313.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 000 000.00 | 1 000 000.00 | | 1 000 000.00 |
DD Legal reserve (1) | 18 305.00 | 15 893.00 | | 18 305.00 |
DG Other reserves | 3 057 984.00 | 3 112 164.00 | | 3 057 984.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 29 501.00 | 48 233.00 | | 29 501.00 |
DL TOTAL (I) | 4 105 791.00 | 4 176 290.00 | | 4 105 791.00 |
DV Miscellaneous Loans and Financial Debts (4) | 2 500.00 | 49 775.00 | | 2 500.00 |
DX Trade payables and related accounts | 7 078.00 | 5 679.00 | | 7 078.00 |
DY Tax and social security liabilities | 113 944.00 | 91 384.00 | | 113 944.00 |
EC TOTAL (IV) | 123 522.00 | 146 838.00 | | 123 522.00 |
EE Grand total (I to V) | 4 229 313.00 | 4 323 128.00 | | 4 229 313.00 |
| |
| 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 | |
FJ Net sales | | | 200 000.00 | |
FQ Other income | | | | |
FR Total operating income (I) | | | 200 000.00 | |
FW Other purchases and external expenses | | | 7 196.00 | |
FX Taxes, duties, and similar payments | | | 2 252.00 | |
FY Salaries and Wages | | | 193 792.00 | |
GE Other Expenses | | | | |
GF Total Operating Expenses (II) | | | 203 240.00 | |
GG - OPERATING RESULT (I - II) | | | -3 240.00 | |
GP Total financial income (V) | | | 44 213.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 44 213.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 40 973.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 11 472.00 | -6 215.00 | | 11 472.00 |
HL TOTAL REVENUE (I + III + V + VII) | 244 213.00 | 247 034.00 | | 244 213.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 214 712.00 | 198 801.00 | | 214 712.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 29 501.00 | 48 233.00 | | 29 501.00 |
| |
| 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 | 3 987 602.00 | | 115 184.00 | 3 987 602.00 |
I3 DECREASES Total Financial Fixed Assets | | 2 730.00 | 4 100 056.00 | |
I4 DECREASES Grand Total | | 2 730.00 | 4 100 056.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 3 987 602.00 | | 115 184.00 | 3 987 602.00 |
| |
| 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 | 7 078.00 | 7 078.00 | | 7 078.00 |
8D Social Security and Other Social Organizations | 113 944.00 | 113 944.00 | | 113 944.00 |
8K Other liabilities (including liabilities related to repo transactions) | 2 500.00 | 2 500.00 | | 2 500.00 |
UL Receivables related to investments | 3 840 104.00 | | 3 840 104.00 | 3 840 104.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 34 138.00 | 34 138.00 | | 34 138.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 3 874 242.00 | 34 138.00 | 3 840 104.00 | 3 874 242.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 123 522.00 | 123 522.00 | | 123 522.00 |
