| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 9 662.00 | 1 575.00 | 8 086.00 | 9 662.00 |
AX Advances and down payments | | | 5.00 | |
BH Other financial assets | 1 800.00 | | 1 800.00 | 1 800.00 |
BJ TOTAL (I) | 205 212.00 | 1 575.00 | 203 636.00 | 205 212.00 |
BX Customers and related accounts | 8 640.00 | | 8 640.00 | 8 640.00 |
BZ Other receivables | 37 440.00 | | 37 440.00 | 37 440.00 |
CF Cash and cash equivalents | 13 625.00 | | 13 625.00 | 13 625.00 |
CH Prepaid expenses | | | | |
CJ TOTAL (II) | 59 706.00 | | 59 706.00 | 59 706.00 |
CO Grand total (0 to V) | 264 918.00 | 1 575.00 | 263 342.00 | 264 918.00 |
CU Other investments | 193 750.00 | | 193 750.00 | 193 750.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 168 750.00 | 168 750.00 | | 168 750.00 |
DD Legal reserve (1) | 12 642.00 | 10 778.00 | | 12 642.00 |
DG Other reserves | 67 192.00 | 31 773.00 | | 67 192.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 13 156.00 | 37 283.00 | | 13 156.00 |
DL TOTAL (I) | 261 740.00 | 248 584.00 | | 261 740.00 |
DV Miscellaneous Loans and Financial Debts (4) | 151.00 | 46.00 | | 151.00 |
DX Trade payables and related accounts | 11.00 | | | 11.00 |
DY Tax and social security liabilities | 1 440.00 | 9 609.00 | | 1 440.00 |
EC TOTAL (IV) | 1 602.00 | 9 655.00 | | 1 602.00 |
EE Grand total (I to V) | 263 342.00 | 258 239.00 | | 263 342.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 7 200.00 | | 7 200.00 | 7 200.00 |
FJ Net sales | 7 200.00 | | 7 200.00 | 7 200.00 |
FR Total operating income (I) | | | 7 200.00 | |
FW Other purchases and external expenses | | | 18 463.00 | |
FX Taxes, duties, and similar payments | | | 298.00 | |
FY Salaries and Wages | | | | |
FZ Social Security Contributions | | | | |
GA Operating Expenses - Depreciation and Amortization | | | 1 082.00 | |
GF Total Operating Expenses (II) | | | 19 844.00 | |
GG - OPERATING RESULT (I - II) | | | -12 644.00 | |
GL Other interest and similar income | | | 25 800.00 | |
GP Total financial income (V) | | | 25 800.00 | |
GR Interest and similar expenses | | | | |
GU Total financial expenses (VI) | | | | |
GV - FINANCIAL INCOME (V - VI) | | | 25 800.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 13 156.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | | 7 479.00 | | |
HL TOTAL REVENUE (I + III + V + VII) | 33 000.00 | 72 370.00 | | 33 000.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 19 844.00 | 35 087.00 | | 19 844.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 13 156.00 | 37 283.00 | | 13 156.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 493.00 | 1 082.00 | | 493.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 493.00 | 1 082.00 | | 493.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8A Miscellaneous Loans and Financial Debts | 151.00 | 151.00 | | 151.00 |
8B Suppliers and Related Accounts | 11.00 | 11.00 | | 11.00 |
8D Social Security and Other Social Organizations | 1 440.00 | 1 440.00 | | 1 440.00 |
UX Other trade receivables | 1 800.00 | | 1 800.00 | 1 800.00 |
VS Prepaid expenses | 46 080.00 | 46 080.00 | | 46 080.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 47 880.00 | 46 080.00 | 1 800.00 | 47 880.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 1 602.00 | 1 602.00 | | 1 602.00 |
