| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BF Loans | 65 000.00 | | 65 000.00 | 65 000.00 |
BJ TOTAL (I) | 65 000.00 | | 65 000.00 | 65 000.00 |
BZ Other receivables | 72 837.00 | | 72 837.00 | 72 837.00 |
CD Marketable securities | 61.00 | | 61.00 | 61.00 |
CF Cash and cash equivalents | 1 341 536.00 | | 1 341 536.00 | 1 341 536.00 |
CJ TOTAL (II) | 1 414 434.00 | | 1 414 434.00 | 1 414 434.00 |
CO Grand total (0 to V) | 1 479 434.00 | | 1 479 434.00 | 1 479 434.00 |
CP Shares due in less than one year | 65 000.00 | | | 65 000.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 76 225.00 | 76 225.00 | | 76 225.00 |
DD Legal reserve (1) | 7 622.00 | 7 622.00 | | 7 622.00 |
DG Other reserves | 1 386 213.00 | 1 315 985.00 | | 1 386 213.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -3 111.00 | 70 228.00 | | -3 111.00 |
DL TOTAL (I) | 1 466 949.00 | 1 470 060.00 | | 1 466 949.00 |
DX Trade payables and related accounts | 12 485.00 | 7 085.00 | | 12 485.00 |
DY Tax and social security liabilities | | 20 683.00 | | |
EC TOTAL (IV) | 12 485.00 | 27 768.00 | | 12 485.00 |
EE Grand total (I to V) | 1 479 434.00 | 1 497 828.00 | | 1 479 434.00 |
EG Accrued income and payables due within one year | 12 485.00 | 27 768.00 | | 12 485.00 |
| |
| 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 | | | 602.00 | |
FR Total operating income (I) | | | 602.00 | |
FW Other purchases and external expenses | | | 6 300.00 | |
FX Taxes, duties, and similar payments | | | -2 087.00 | |
GF Total Operating Expenses (II) | | | 4 213.00 | |
GG - OPERATING RESULT (I - II) | | | -3 611.00 | |
GL Other interest and similar income | | | 500.00 | |
GP Total financial income (V) | | | 500.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 500.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -3 111.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | | 20 428.00 | | |
HL TOTAL REVENUE (I + III + V + VII) | 1 102.00 | 99 518.00 | | 1 102.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 4 213.00 | 29 291.00 | | 4 213.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -3 111.00 | 70 228.00 | | -3 111.00 |
| |
| 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 | 50 000.00 | | 100 000.00 | 50 000.00 |
I3 DECREASES Total Financial Fixed Assets | | 85 000.00 | 65 000.00 | |
I4 DECREASES Grand Total | | 85 000.00 | 65 000.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 50 000.00 | | 100 000.00 | 50 000.00 |
| |
| 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 | 12 485.00 | 12 485.00 | | 12 485.00 |
UP Loans | 65 000.00 | 65 000.00 | | 65 000.00 |
VB VAT | 51 752.00 | 51 752.00 | | 51 752.00 |
VM Income taxes | 10 214.00 | 10 214.00 | | 10 214.00 |
VP Miscellaneous | 1 832.00 | 1 832.00 | | 1 832.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 9 039.00 | 9 039.00 | | 9 039.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 137 837.00 | 137 837.00 | | 137 837.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 12 485.00 | 12 485.00 | | 12 485.00 |
