| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AB Establishment Expenses | 4 383.00 | 4 383.00 | | 4 383.00 |
BH Other financial assets | 236.00 | | 236.00 | 236.00 |
BJ TOTAL (I) | 9 619.00 | 4 383.00 | 5 236.00 | 9 619.00 |
BZ Other receivables | 949 165.00 | | 949 165.00 | 949 165.00 |
CF Cash and cash equivalents | 84 675.00 | | 84 675.00 | 84 675.00 |
CJ TOTAL (II) | 1 033 839.00 | | 1 033 839.00 | 1 033 839.00 |
CO Grand total (0 to V) | 1 043 458.00 | 4 383.00 | 1 039 075.00 | 1 043 458.00 |
CU Other investments | 5 000.00 | | 5 000.00 | 5 000.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 10 000.00 | | | 10 000.00 |
DD Legal reserve (1) | 1 000.00 | | | 1 000.00 |
DE Statutory or contractual reserves | 969 162.00 | | | 969 162.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 55 725.00 | | | 55 725.00 |
DL TOTAL (I) | 1 035 887.00 | | | 1 035 887.00 |
DX Trade payables and related accounts | 2 724.00 | | | 2 724.00 |
DY Tax and social security liabilities | 464.00 | | | 464.00 |
EC TOTAL (IV) | 3 188.00 | | | 3 188.00 |
EE Grand total (I to V) | 1 039 075.00 | | | 1 039 075.00 |
EG Accrued income and payables due within one year | 3 188.00 | | | 3 188.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 6 465.00 | |
GF Total Operating Expenses (II) | | | 6 465.00 | |
GG - OPERATING RESULT (I - II) | | | -6 465.00 | |
GH Attributed profit or transferred loss (III) | | | 52 232.00 | |
GL Other interest and similar income | | | 19 972.00 | |
GP Total financial income (V) | | | 19 972.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 19 972.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 65 739.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 10 014.00 | | | 10 014.00 |
HL TOTAL REVENUE (I + III + V + VII) | 72 204.00 | | | 72 204.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 16 479.00 | | | 16 479.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 55 725.00 | | | 55 725.00 |
| |
| 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 | 9 619.00 | | | 9 619.00 |
CZ ACQUISITIONS: Establishment, Development, or Research Expenses | 4 383.00 | | | 4 383.00 |
I3 DECREASES Total Financial Fixed Assets | | | 5 236.00 | |
I4 DECREASES Grand Total | | | 9 619.00 | |
IN DECREASES Start-up, development, or research expenses | | | 4 383.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 5 236.00 | | | 5 236.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 4 383.00 | | | 4 383.00 |
CY DEPRECIATION Start-up, development, or research expenses | 4 383.00 | | | 4 383.00 |
| |
| 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 | 2 724.00 | 2 724.00 | | 2 724.00 |
8E Income Taxes | 464.00 | 464.00 | | 464.00 |
UT Other financial assets | 236.00 | | 236.00 | 236.00 |
VC Group and associates | 949 165.00 | 949 165.00 | | 949 165.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 949 400.00 | 949 165.00 | 236.00 | 949 400.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 3 188.00 | 3 188.00 | | 3 188.00 |
