| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BH Other financial assets | 380.00 | | 380.00 | 380.00 |
BJ TOTAL (I) | 380.00 | | 380.00 | 380.00 |
BZ Other receivables | 52 555.00 | | 52 555.00 | 52 555.00 |
CF Cash and cash equivalents | 1 139 852.00 | | 1 139 852.00 | 1 139 852.00 |
CH Prepaid expenses | | | | |
CJ TOTAL (II) | 1 192 407.00 | | 1 192 407.00 | 1 192 407.00 |
CO Grand total (0 to V) | 1 192 787.00 | | 1 192 787.00 | 1 192 787.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 100 000.00 | 100 000.00 | | 100 000.00 |
DD Legal reserve (1) | 153 435.00 | 153 435.00 | | 153 435.00 |
DH Retained earnings | 1 023 308.00 | 915 241.00 | | 1 023 308.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -104 337.00 | 108 067.00 | | -104 337.00 |
DL TOTAL (I) | 1 172 405.00 | 1 276 743.00 | | 1 172 405.00 |
DX Trade payables and related accounts | 20 382.00 | 19 876.00 | | 20 382.00 |
EC TOTAL (IV) | 20 382.00 | 19 876.00 | | 20 382.00 |
EE Grand total (I to V) | 1 192 787.00 | 1 296 619.00 | | 1 192 787.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 92 714.00 | |
FX Taxes, duties, and similar payments | | | 8 411.00 | |
GF Total Operating Expenses (II) | | | 101 125.00 | |
GG - OPERATING RESULT (I - II) | | | -101 125.00 | |
GK Income from other securities and fixed asset receivables | | | | |
GP Total financial income (V) | | | | |
GR Interest and similar expenses | | | 3 212.00 | |
GU Total financial expenses (VI) | | | 3 212.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -3 212.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -104 337.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | | 42 026.00 | | |
HL TOTAL REVENUE (I + III + V + VII) | | 227 178.00 | | |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 104 337.00 | 119 111.00 | | 104 337.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -104 337.00 | 108 067.00 | | -104 337.00 |
| |
| 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 | 380.00 | | | 380.00 |
I3 DECREASES Total Financial Fixed Assets | | | 380.00 | |
I4 DECREASES Grand Total | | | 380.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 380.00 | | | 380.00 |
| |
| 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 | 20 382.00 | 20 382.00 | | 20 382.00 |
UT Other financial assets | 380.00 | | 380.00 | 380.00 |
VM Income taxes | 51 775.00 | 51 775.00 | | 51 775.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 780.00 | 780.00 | | 780.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 52 935.00 | 52 555.00 | 380.00 | 52 935.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 20 382.00 | 20 382.00 | | 20 382.00 |
