| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 3 600.00 | | 3 600.00 | 3 600.00 |
BZ Other receivables | 200 240.00 | | 200 240.00 | 200 240.00 |
CF Cash and cash equivalents | 443 471.00 | | 443 471.00 | 443 471.00 |
CJ TOTAL (II) | 643 711.00 | | 643 711.00 | 643 711.00 |
CO Grand total (0 to V) | 647 311.00 | | 647 311.00 | 647 311.00 |
CU Other investments | 3 600.00 | | 3 600.00 | 3 600.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 102 000.00 | | | 102 000.00 |
DD Legal reserve (1) | 2 007.00 | | | 2 007.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 537 743.00 | | | 537 743.00 |
DL TOTAL (I) | 641 749.00 | | | 641 749.00 |
DX Trade payables and related accounts | 720.00 | | | 720.00 |
DY Tax and social security liabilities | 4 842.00 | | | 4 842.00 |
EC TOTAL (IV) | 5 562.00 | | | 5 562.00 |
EE Grand total (I to V) | 647 311.00 | | | 647 311.00 |
EG Accrued income and payables due within one year | 5 562.00 | | | 5 562.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 14 553.00 | |
GF Total Operating Expenses (II) | | | 14 553.00 | |
GG - OPERATING RESULT (I - II) | | | -14 553.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 10 200.00 | |
GP Total financial income (V) | | | 10 200.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 10 200.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -4 353.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HB Exceptional income from capital transactions | 648 938.00 | | | 648 938.00 |
HD Total exceptional income (VII) | 648 938.00 | | | 648 938.00 |
HF Exceptional expenses on capital transactions | 102 000.00 | | | 102 000.00 |
HH Total exceptional expenses (VIII) | 102 000.00 | | | 102 000.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 546 938.00 | | | 546 938.00 |
HK Income tax | 4 842.00 | | | 4 842.00 |
HL TOTAL REVENUE (I + III + V + VII) | 659 138.00 | | | 659 138.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 121 395.00 | | | 121 395.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 537 743.00 | | | 537 743.00 |
| |
| 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 | 720.00 | 720.00 | | 720.00 |
8D Social Security and Other Social Organizations | 4 842.00 | 4 842.00 | | 4 842.00 |
VS Prepaid expenses | 200 240.00 | 200 240.00 | | 200 240.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 200 240.00 | 200 240.00 | | 200 240.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 5 562.00 | 5 562.00 | | 5 562.00 |
