| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 150.00 | | 150.00 | 150.00 |
CD Marketable securities | 95 571.00 | | 95 571.00 | 95 571.00 |
CF Cash and cash equivalents | 414 064.00 | | 414 064.00 | 414 064.00 |
CJ TOTAL (II) | 509 635.00 | | 509 635.00 | 509 635.00 |
CO Grand total (0 to V) | 509 785.00 | | 509 785.00 | 509 785.00 |
CU Other investments | 150.00 | | 150.00 | 150.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 60 000.00 | | | 60 000.00 |
DD Legal reserve (1) | 6 000.00 | | | 6 000.00 |
DE Statutory or contractual reserves | 368 864.00 | | | 368 864.00 |
DH Retained earnings | -7 061.00 | | | -7 061.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 47 448.00 | | | 47 448.00 |
DL TOTAL (I) | 475 251.00 | | | 475 251.00 |
DV Miscellaneous Loans and Financial Debts (4) | 28 161.00 | | | 28 161.00 |
DX Trade payables and related accounts | 3 564.00 | | | 3 564.00 |
DY Tax and social security liabilities | 2 808.00 | | | 2 808.00 |
EC TOTAL (IV) | 34 533.00 | | | 34 533.00 |
EE Grand total (I to V) | 509 785.00 | | | 509 785.00 |
EG Accrued income and payables due within one year | 34 533.00 | | | 34 533.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 4 696.00 | |
GE Other Expenses | | | 1 165.00 | |
GF Total Operating Expenses (II) | | | 5 861.00 | |
GG - OPERATING RESULT (I - II) | | | -5 861.00 | |
GL Other interest and similar income | | | 56 117.00 | |
GP Total financial income (V) | | | 56 117.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 56 117.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 50 256.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 2 808.00 | | | 2 808.00 |
HL TOTAL REVENUE (I + III + V + VII) | 56 117.00 | | | 56 117.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 8 669.00 | | | 8 669.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 47 448.00 | | | 47 448.00 |
| |
| 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 | 150.00 | | | 150.00 |
I3 DECREASES Total Financial Fixed Assets | | | 150.00 | |
I4 DECREASES Grand Total | | | 150.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 150.00 | | | 150.00 |
| |
| 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 | 3 564.00 | 3 564.00 | | 3 564.00 |
8E Income Taxes | 2 808.00 | 2 808.00 | | 2 808.00 |
VI Group and Associates | 28 161.00 | 28 161.00 | | 28 161.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 34 533.00 | 34 533.00 | | 34 533.00 |
