| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | | | | |
BZ Other receivables | 3 060.00 | | 3 060.00 | 3 060.00 |
CD Marketable securities | 10 000.00 | | 10 000.00 | 10 000.00 |
CF Cash and cash equivalents | 211 888.00 | | 211 888.00 | 211 888.00 |
CH Prepaid expenses | 480.00 | | 480.00 | 480.00 |
CJ TOTAL (II) | 225 428.00 | | 225 428.00 | 225 428.00 |
CO Grand total (0 to V) | 225 428.00 | | 225 428.00 | 225 428.00 |
CU Other investments | | | | |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 3 000.00 | 3 000.00 | | 3 000.00 |
DD Legal reserve (1) | 300.00 | 300.00 | | 300.00 |
DE Statutory or contractual reserves | 150 000.00 | 150 000.00 | | 150 000.00 |
DH Retained earnings | 55 348.00 | 35 086.00 | | 55 348.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -2 349.00 | 23 262.00 | | -2 349.00 |
DL TOTAL (I) | 206 300.00 | 211 648.00 | | 206 300.00 |
DV Miscellaneous Loans and Financial Debts (4) | 19 129.00 | 20 559.00 | | 19 129.00 |
DY Tax and social security liabilities | | 19 344.00 | | |
EC TOTAL (IV) | 19 129.00 | 39 903.00 | | 19 129.00 |
EE Grand total (I to V) | 225 428.00 | 251 551.00 | | 225 428.00 |
EG Accrued income and payables due within one year | 19 129.00 | 39 903.00 | | 19 129.00 |
EI Including equity loans | 19 129.00 | | | 19 129.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 5 420.00 | | 5 420.00 | 5 420.00 |
FJ Net sales | 5 420.00 | | 5 420.00 | 5 420.00 |
FR Total operating income (I) | | | 5 420.00 | |
FW Other purchases and external expenses | | | 1 342.00 | |
FX Taxes, duties, and similar payments | | | 450.00 | |
FY Salaries and Wages | | | 4 600.00 | |
FZ Social Security Contributions | | | 4 492.00 | |
GF Total Operating Expenses (II) | | | 10 884.00 | |
GG - OPERATING RESULT (I - II) | | | -5 464.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 173 380.00 | |
GL Other interest and similar income | | | 17.00 | |
GP Total financial income (V) | | | 173 397.00 | |
GR Interest and similar expenses | | | 285.00 | |
GU Total financial expenses (VI) | | | 285.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 173 112.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 167 647.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HF Exceptional expenses on capital transactions | 169 555.00 | | | 169 555.00 |
HH Total exceptional expenses (VIII) | 169 555.00 | | | 169 555.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -169 555.00 | | | -169 555.00 |
HK Income tax | 441.00 | 3 252.00 | | 441.00 |
HL TOTAL REVENUE (I + III + V + VII) | 178 817.00 | 75 611.00 | | 178 817.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 181 165.00 | 52 349.00 | | 181 165.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -2 349.00 | 23 262.00 | | -2 349.00 |
| |
| 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 | 169 555.00 | | | 169 555.00 |
I3 DECREASES Total Financial Fixed Assets | | 169 555.00 | | |
I4 DECREASES Grand Total | | 169 555.00 | | |
LQ ACQUISITIONS Total Financial Fixed Assets | 169 555.00 | | | 169 555.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
VB VAT | 249.00 | 249.00 | | 249.00 |
VI Group and Associates | 19 129.00 | 19 129.00 | | 19 129.00 |
VM Income taxes | 2 811.00 | 2 811.00 | | 2 811.00 |
VS Prepaid expenses | 480.00 | 480.00 | | 480.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 3 540.00 | 3 540.00 | | 3 540.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 19 129.00 | 19 129.00 | | 19 129.00 |
