| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 1 910.00 | 1 910.00 | | 1 910.00 |
BJ TOTAL (I) | 2 400.00 | 1 910.00 | 490.00 | 2 400.00 |
BZ Other receivables | 365 362.00 | | 365 362.00 | 365 362.00 |
CD Marketable securities | 300 000.00 | | 300 000.00 | 300 000.00 |
CF Cash and cash equivalents | 127 578.00 | | 127 578.00 | 127 578.00 |
CH Prepaid expenses | 346.00 | | 346.00 | 346.00 |
CJ TOTAL (II) | 793 286.00 | | 793 286.00 | 793 286.00 |
CO Grand total (0 to V) | 795 686.00 | 1 910.00 | 793 776.00 | 795 686.00 |
CU Other investments | 490.00 | | 490.00 | 490.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 205 000.00 | 205 000.00 | | 205 000.00 |
DD Legal reserve (1) | 20 500.00 | 20 500.00 | | 20 500.00 |
DG Other reserves | 617 614.00 | 841 962.00 | | 617 614.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -63 485.00 | -224 348.00 | | -63 485.00 |
DL TOTAL (I) | 779 629.00 | 843 114.00 | | 779 629.00 |
DX Trade payables and related accounts | 1 725.00 | 1 003.00 | | 1 725.00 |
DY Tax and social security liabilities | 12 422.00 | 18 233.00 | | 12 422.00 |
EC TOTAL (IV) | 14 147.00 | 19 236.00 | | 14 147.00 |
EE Grand total (I to V) | 793 776.00 | 862 350.00 | | 793 776.00 |
EG Accrued income and payables due within one year | 14 147.00 | 19 236.00 | | 14 147.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 10 549.00 | | 10 549.00 | 10 549.00 |
FJ Net sales | 10 549.00 | | 10 549.00 | 10 549.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 3 780.00 | |
FQ Other income | | | 7.00 | |
FR Total operating income (I) | | | 14 336.00 | |
FW Other purchases and external expenses | | | 27 428.00 | |
FX Taxes, duties, and similar payments | | | 15 411.00 | |
FY Salaries and Wages | | | 101 280.00 | |
FZ Social Security Contributions | | | 46 147.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 142.00 | |
GE Other Expenses | | | 13.00 | |
GF Total Operating Expenses (II) | | | 190 421.00 | |
GG - OPERATING RESULT (I - II) | | | -176 085.00 | |
GL Other interest and similar income | | | 1.00 | |
GP Total financial income (V) | | | 1.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 1.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -176 085.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 2 780.00 | | | 2 780.00 |
HB Exceptional income from capital transactions | 129 820.00 | | | 129 820.00 |
HD Total exceptional income (VII) | 132 600.00 | | | 132 600.00 |
HE Exceptional expenses on management operations | | 31.00 | | |
HF Exceptional expenses on capital transactions | 20 000.00 | | | 20 000.00 |
HH Total exceptional expenses (VIII) | 20 000.00 | 31.00 | | 20 000.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 112 600.00 | -31.00 | | 112 600.00 |
HL TOTAL REVENUE (I + III + V + VII) | 146 936.00 | 8 815.00 | | 146 936.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 210 421.00 | 233 163.00 | | 210 421.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -63 485.00 | -224 348.00 | | -63 485.00 |
| |
| 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 | 33 909.00 | | | 33 909.00 |
CZ ACQUISITIONS: Establishment, Development, or Research Expenses | 11 509.00 | | | 11 509.00 |
I3 DECREASES Total Financial Fixed Assets | | 20 000.00 | 490.00 | |
I4 DECREASES Grand Total | | 31 509.00 | 2 400.00 | |
IN DECREASES Start-up, development, or research expenses | | 11 509.00 | | |
IY DECREASES Total Tangible Fixed Assets | | | 1 910.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 1 910.00 | | | 1 910.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 20 490.00 | | | 20 490.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 13 277.00 | 142.00 | 11 509.00 | 13 277.00 |
CY DEPRECIATION Start-up, development, or research expenses | 11 509.00 | | 11 509.00 | 11 509.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 1 768.00 | 142.00 | | 1 768.00 |
| |
| 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 | 1 725.00 | 1 725.00 | | 1 725.00 |
8D Social Security and Other Social Organizations | 10 051.00 | 10 051.00 | | 10 051.00 |
UZ Social Security, other social security organizations | 62.00 | 62.00 | | 62.00 |
VC Group and associates | 365 300.00 | 365 300.00 | | 365 300.00 |
VQ Other Taxes, Duties, and Similar Debts | 2 371.00 | 2 371.00 | | 2 371.00 |
VS Prepaid expenses | 346.00 | 346.00 | | 346.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 365 708.00 | 365 708.00 | | 365 708.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 14 147.00 | 14 147.00 | | 14 147.00 |
