| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 1 128.00 | 1 128.00 | | 1 128.00 |
BJ TOTAL (I) | 1 501 128.00 | 1 421 128.00 | 80 000.00 | 1 501 128.00 |
BZ Other receivables | 643.00 | | 643.00 | 643.00 |
CF Cash and cash equivalents | 104 952.00 | | 104 952.00 | 104 952.00 |
CH Prepaid expenses | 67.00 | | 67.00 | 67.00 |
CJ TOTAL (II) | 105 662.00 | | 105 662.00 | 105 662.00 |
CO Grand total (0 to V) | 1 606 790.00 | 1 421 128.00 | 185 662.00 | 1 606 790.00 |
CS Evaluated investments - equity method | 1 500 000.00 | 1 420 000.00 | 80 000.00 | 1 500 000.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 80 000.00 | 80 000.00 | | 80 000.00 |
DD Legal reserve (1) | 20 000.00 | 20 000.00 | | 20 000.00 |
DH Retained earnings | 73 189.00 | 55 221.00 | | 73 189.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -7 930.00 | 17 968.00 | | -7 930.00 |
DL TOTAL (I) | 165 259.00 | 173 189.00 | | 165 259.00 |
DV Miscellaneous Loans and Financial Debts (4) | 1 462.00 | 1 197.00 | | 1 462.00 |
DX Trade payables and related accounts | 3 618.00 | 4 081.00 | | 3 618.00 |
DY Tax and social security liabilities | 15 323.00 | 16 757.00 | | 15 323.00 |
EC TOTAL (IV) | 20 403.00 | 22 036.00 | | 20 403.00 |
EE Grand total (I to V) | 185 662.00 | 195 225.00 | | 185 662.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FD Production sold - goods | | | 60 000.00 | |
FJ Net sales | | | 60 000.00 | |
FP Reversals of depreciation and provisions, transfer of expenses | | | 60.00 | |
FR Total operating income (I) | | | 60 060.00 | |
FU Purchases of raw materials and other supplies | | | | |
FW Other purchases and external expenses | | | 6 536.00 | |
FX Taxes, duties, and similar payments | | | 1 479.00 | |
FY Salaries and Wages | | | 39 542.00 | |
FZ Social Security Contributions | | | 20 433.00 | |
GF Total Operating Expenses (II) | | | 67 990.00 | |
GG - OPERATING RESULT (I - II) | | | -7 930.00 | |
GJ Financial income from other securities and fixed asset receivables | | | -3.00 | |
GU Total financial expenses (VI) | | | | |
GV - FINANCIAL INCOME (V - VI) | | | | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -7 930.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 4.00 | 21.00 | | 4.00 |
HD Total exceptional income (VII) | 4.00 | 21.00 | | 4.00 |
HE Exceptional expenses on management operations | 4.00 | 3.00 | | 4.00 |
HH Total exceptional expenses (VIII) | 4.00 | 3.00 | | 4.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | | 18.00 | | |
HL TOTAL REVENUE (I + III + V + VII) | 60 064.00 | 96 081.00 | | 60 064.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 67 994.00 | 78 112.00 | | 67 994.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -7 930.00 | 17 968.00 | | -7 930.00 |
| |
| 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 | 1 501 128.00 | | | 1 501 128.00 |
I3 DECREASES Total Financial Fixed Assets | | | 1 500 000.00 | |
I4 DECREASES Grand Total | | | 1 501 128.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 1 128.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 1 128.00 | | | 1 128.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 1 500 000.00 | | | 1 500 000.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 1 128.00 | | | 1 128.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 1 128.00 | | | 1 128.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
7B Total provisions for depreciation | 1 420 000.00 | 1 420 000.00 | | 1 420 000.00 |
7C Grand total | 1 420 000.00 | 1 420 000.00 | | 1 420 000.00 |
| |
| 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 | 3 618.00 | 3 618.00 | | 3 618.00 |
8C Staff and Related Accounts | 3 634.00 | 3 634.00 | | 3 634.00 |
8D Social Security and Other Social Organizations | 9 549.00 | 9 549.00 | | 9 549.00 |
VB VAT | 643.00 | 643.00 | | 643.00 |
VI Group and Associates | 1 462.00 | 1 462.00 | | 1 462.00 |
VQ Other Taxes, Duties, and Similar Debts | 1 178.00 | 1 178.00 | | 1 178.00 |
VS Prepaid expenses | 67.00 | 67.00 | | 67.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 710.00 | 710.00 | | 710.00 |
VW VAT | 962.00 | 962.00 | | 962.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 20 403.00 | 20 403.00 | | 20 403.00 |
