| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 62 244.00 | | 62 244.00 | 62 244.00 |
BZ Other receivables | 66 611.00 | | 66 611.00 | 66 611.00 |
CD Marketable securities | | | | |
CF Cash and cash equivalents | 393 092.00 | | 393 092.00 | 393 092.00 |
CH Prepaid expenses | 2 063.00 | | 2 063.00 | 2 063.00 |
CJ TOTAL (II) | 461 766.00 | | 461 766.00 | 461 766.00 |
CO Grand total (0 to V) | 524 010.00 | | 524 010.00 | 524 010.00 |
CU Other investments | 62 244.00 | | 62 244.00 | 62 244.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 240 000.00 | 500 000.00 | | 240 000.00 |
DD Legal reserve (1) | 1 906.00 | 50 000.00 | | 1 906.00 |
DG Other reserves | | 93 783.00 | | |
DI RESULTS FOR THE YEAR (Profit or Loss) | 37 226.00 | -61 877.00 | | 37 226.00 |
DL TOTAL (I) | 279 131.00 | 581 906.00 | | 279 131.00 |
DV Miscellaneous Loans and Financial Debts (4) | 231 242.00 | 843.00 | | 231 242.00 |
DX Trade payables and related accounts | 6 800.00 | 3 350.00 | | 6 800.00 |
DY Tax and social security liabilities | 6 836.00 | 9 600.00 | | 6 836.00 |
EC TOTAL (IV) | 244 878.00 | 13 793.00 | | 244 878.00 |
EE Grand total (I to V) | 524 010.00 | 595 698.00 | | 524 010.00 |
EG Accrued income and payables due within one year | 244 878.00 | | | 244 878.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FQ Other income | | | 80.00 | |
FR Total operating income (I) | | | 80.00 | |
FW Other purchases and external expenses | | | 9 698.00 | |
FY Salaries and Wages | | | -9 874.00 | |
GF Total Operating Expenses (II) | | | -176.00 | |
GG - OPERATING RESULT (I - II) | | | 256.00 | |
GL Other interest and similar income | | | 5 948.00 | |
GM Reversals of provisions and transfers of expenses | | | 25 651.00 | |
GP Total financial income (V) | | | 31 599.00 | |
GQ Financial allocations to depreciation and provisions | | | | |
GR Interest and similar expenses | | | 54.00 | |
GU Total financial expenses (VI) | | | 54.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 31 545.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 31 801.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | -5 425.00 | | | -5 425.00 |
HL TOTAL REVENUE (I + III + V + VII) | 31 679.00 | 6 823.00 | | 31 679.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | -5 547.00 | 68 700.00 | | -5 547.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 37 226.00 | -61 877.00 | | 37 226.00 |
| |
| 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 | 62 244.00 | | | 62 244.00 |
I3 DECREASES Total Financial Fixed Assets | | | 62 244.00 | |
I4 DECREASES Grand Total | | | 62 244.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 62 244.00 | | | 62 244.00 |
| |
| 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 | 6 800.00 | 6 800.00 | | 6 800.00 |
8D Social Security and Other Social Organizations | 6 836.00 | 6 836.00 | | 6 836.00 |
VC Group and associates | 66 611.00 | 66 611.00 | | 66 611.00 |
VI Group and Associates | 231 242.00 | 231 242.00 | | 231 242.00 |
VS Prepaid expenses | 2 063.00 | 2 063.00 | | 2 063.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 68 674.00 | 68 674.00 | | 68 674.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 244 878.00 | 244 878.00 | | 244 878.00 |
