| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 245 000.00 | | 245 000.00 | 245 000.00 |
CF Cash and cash equivalents | 376 369.00 | | 376 369.00 | 376 369.00 |
CJ TOTAL (II) | 376 369.00 | | 376 369.00 | 376 369.00 |
CO Grand total (0 to V) | 621 369.00 | | 621 369.00 | 621 369.00 |
CS Evaluated investments - equity method | 245 000.00 | | 245 000.00 | 245 000.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 10 000.00 | 10 000.00 | | 10 000.00 |
DD Legal reserve (1) | 1 000.00 | 1 000.00 | | 1 000.00 |
DG Other reserves | 178 389.00 | 126 649.00 | | 178 389.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 428 970.00 | 225 740.00 | | 428 970.00 |
DL TOTAL (I) | 618 360.00 | 363 389.00 | | 618 360.00 |
DU Loans and Debts from Credit Institutions (3) | | 29 272.00 | | |
DV Miscellaneous Loans and Financial Debts (4) | 5.00 | 5.00 | | 5.00 |
DY Tax and social security liabilities | 3 003.00 | 279.00 | | 3 003.00 |
EC TOTAL (IV) | 3 008.00 | 29 557.00 | | 3 008.00 |
EE Grand total (I to V) | 621 369.00 | 392 947.00 | | 621 369.00 |
EG Accrued income and payables due within one year | 3 008.00 | 29 557.00 | | 3 008.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FU Purchases of raw materials and other supplies | | | | |
FW Other purchases and external expenses | | | 1 279.00 | |
GF Total Operating Expenses (II) | | | 1 279.00 | |
GG - OPERATING RESULT (I - II) | | | -1 279.00 | |
GJ Financial income from other securities and fixed asset receivables | | | -3.00 | |
GP Total financial income (V) | | | 433 633.00 | |
GR Interest and similar expenses | | | 380.00 | |
GU Total financial expenses (VI) | | | 380.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 433 253.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 431 974.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 3 003.00 | 279.00 | | 3 003.00 |
HL TOTAL REVENUE (I + III + V + VII) | 433 633.00 | 228 000.00 | | 433 633.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 4 662.00 | 2 259.00 | | 4 662.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 428 971.00 | 225 741.00 | | 428 971.00 |
| |
| 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 | 245 000.00 | | | 245 000.00 |
I3 DECREASES Total Financial Fixed Assets | | | 245 000.00 | |
I4 DECREASES Grand Total | | | 245 000.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 245 000.00 | | | 245 000.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8E Income Taxes | 3 003.00 | 3 003.00 | | 3 003.00 |
VC Group and associates | 6.00 | 6.00 | | 6.00 |
VI Group and Associates | 6.00 | 6.00 | | 6.00 |
VM Income taxes | 3 003.00 | 3 003.00 | | 3 003.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 3 009.00 | 3 009.00 | | 3 009.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 3 009.00 | 3 009.00 | | 3 009.00 |
