| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 456.00 | | 456.00 | 456.00 |
BZ Other receivables | | | | |
CF Cash and cash equivalents | 417 968.00 | | 417 968.00 | 417 968.00 |
CJ TOTAL (II) | 417 968.00 | | 417 968.00 | 417 968.00 |
CO Grand total (0 to V) | 418 424.00 | | 418 424.00 | 418 424.00 |
CU Other investments | 456.00 | | 456.00 | 456.00 |
| |
| 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 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 85 245.00 | 25 050.00 | | 85 245.00 |
DL TOTAL (I) | 125 945.00 | 65 750.00 | | 125 945.00 |
DV Miscellaneous Loans and Financial Debts (4) | 263 477.00 | 253 427.00 | | 263 477.00 |
DX Trade payables and related accounts | 8 013.00 | 3 739.00 | | 8 013.00 |
DY Tax and social security liabilities | 20 990.00 | 9 742.00 | | 20 990.00 |
EC TOTAL (IV) | 292 480.00 | 266 908.00 | | 292 480.00 |
EE Grand total (I to V) | 418 424.00 | 332 658.00 | | 418 424.00 |
EI Including equity loans | 263 477.00 | | | 263 477.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FP Reversals of depreciation and provisions, transfer of expenses | | | | |
FQ Other income | | | | |
FR Total operating income (I) | | | | |
FW Other purchases and external expenses | | | 5 829.00 | |
FX Taxes, duties, and similar payments | | | 453.00 | |
GE Other Expenses | | | | |
GF Total Operating Expenses (II) | | | 6 282.00 | |
GG - OPERATING RESULT (I - II) | | | -6 282.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 122 260.00 | |
GP Total financial income (V) | | | 122 260.00 | |
GR Interest and similar expenses | | | | |
GU Total financial expenses (VI) | | | | |
GV - FINANCIAL INCOME (V - VI) | | | 122 260.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 115 979.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HB Exceptional income from capital transactions | | 1 494.00 | | |
HD Total exceptional income (VII) | | 1 494.00 | | |
HF Exceptional expenses on capital transactions | | 1 494.00 | | |
HH Total exceptional expenses (VIII) | | 1 494.00 | | |
HK Income tax | 30 734.00 | 9 742.00 | | 30 734.00 |
HL TOTAL REVENUE (I + III + V + VII) | 122 260.00 | 63 333.00 | | 122 260.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 37 016.00 | 38 283.00 | | 37 016.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 85 245.00 | 25 050.00 | | 85 245.00 |
| |
| 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 | 456.00 | | | 456.00 |
I3 DECREASES Total Financial Fixed Assets | | | 456.00 | |
I4 DECREASES Grand Total | | | 456.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 456.00 | | | 456.00 |
| |
| 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 | 8 013.00 | 8 013.00 | | 8 013.00 |
8E Income Taxes | 20 990.00 | 20 990.00 | | 20 990.00 |
VI Group and Associates | 263 477.00 | 263 477.00 | | 263 477.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 292 480.00 | 292 480.00 | | 292 480.00 |
