| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AJ Other Intangible Assets | 460.00 | 288.00 | 172.00 | 460.00 |
BJ TOTAL (I) | 460.00 | 288.00 | 172.00 | 460.00 |
BZ Other receivables | 109 783.00 | | 109 783.00 | 109 783.00 |
CF Cash and cash equivalents | 79 502.00 | | 79 502.00 | 79 502.00 |
CJ TOTAL (II) | 189 285.00 | | 189 285.00 | 189 285.00 |
CO Grand total (0 to V) | 189 745.00 | 288.00 | 189 457.00 | 189 745.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 37 000.00 | 37 000.00 | | 37 000.00 |
DD Legal reserve (1) | 3 700.00 | 3 700.00 | | 3 700.00 |
DG Other reserves | 100 818.00 | 73 105.00 | | 100 818.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 40 333.00 | 27 713.00 | | 40 333.00 |
DL TOTAL (I) | 181 851.00 | 141 518.00 | | 181 851.00 |
DV Miscellaneous Loans and Financial Debts (4) | 3 130.00 | 3 130.00 | | 3 130.00 |
DX Trade payables and related accounts | 4 404.00 | 4 758.00 | | 4 404.00 |
DY Tax and social security liabilities | 72.00 | 72.00 | | 72.00 |
EC TOTAL (IV) | 7 606.00 | 7 960.00 | | 7 606.00 |
EE Grand total (I to V) | 189 457.00 | 149 478.00 | | 189 457.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FQ Other income | | | 1.00 | |
FR Total operating income (I) | | | 1.00 | |
FW Other purchases and external expenses | | | 2 898.00 | |
FX Taxes, duties, and similar payments | | | 143.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 23.00 | |
GF Total Operating Expenses (II) | | | 3 064.00 | |
GG - OPERATING RESULT (I - II) | | | -3 063.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 47 100.00 | |
GP Total financial income (V) | | | 47 100.00 | |
GR Interest and similar expenses | | | 144.00 | |
GU Total financial expenses (VI) | | | 144.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 46 956.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 43 893.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HB Exceptional income from capital transactions | | 36 500.00 | | |
HD Total exceptional income (VII) | | 36 500.00 | | |
HF Exceptional expenses on capital transactions | | 10 513.00 | | |
HH Total exceptional expenses (VIII) | | 10 513.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | | 25 987.00 | | |
HK Income tax | 3 560.00 | 16 176.00 | | 3 560.00 |
HL TOTAL REVENUE (I + III + V + VII) | 47 101.00 | 56 500.00 | | 47 101.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 6 768.00 | 28 787.00 | | 6 768.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 40 333.00 | 27 713.00 | | 40 333.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 265.00 | 23.00 | | 265.00 |
PE DEPRECIATION Total including other intangible assets | 265.00 | 23.00 | | 265.00 |
| |
| 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 | 3 130.00 | 3 130.00 | | 3 130.00 |
8B Suppliers and Related Accounts | 4 404.00 | 4 404.00 | | 4 404.00 |
8D Social Security and Other Social Organizations | 72.00 | 72.00 | | 72.00 |
VS Prepaid expenses | 109 783.00 | 109 783.00 | | 109 783.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 109 783.00 | 109 783.00 | | 109 783.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 7 606.00 | 7 606.00 | | 7 606.00 |
