| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 25 000.00 | | 25 000.00 | 25 000.00 |
BZ Other receivables | 24 025.00 | | 24 025.00 | 24 025.00 |
CH Prepaid expenses | 148.00 | | 148.00 | 148.00 |
CJ TOTAL (II) | 24 173.00 | | 24 173.00 | 24 173.00 |
CO Grand total (0 to V) | 49 173.00 | | 49 173.00 | 49 173.00 |
CU Other investments | 25 000.00 | | 25 000.00 | 25 000.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 7 500.00 | 7 500.00 | | 7 500.00 |
DH Retained earnings | -136 304.00 | -129 551.00 | | -136 304.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -6 243.00 | -6 753.00 | | -6 243.00 |
DL TOTAL (I) | -135 047.00 | -128 804.00 | | -135 047.00 |
DV Miscellaneous Loans and Financial Debts (4) | 75 974.00 | 68 324.00 | | 75 974.00 |
DX Trade payables and related accounts | 6 388.00 | 6 388.00 | | 6 388.00 |
DY Tax and social security liabilities | 84 359.00 | 84 490.00 | | 84 359.00 |
DZ Fixed asset liabilities and related accounts | 17 500.00 | 17 500.00 | | 17 500.00 |
EC TOTAL (IV) | 184 221.00 | 176 702.00 | | 184 221.00 |
EE Grand total (I to V) | 49 173.00 | 47 898.00 | | 49 173.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 6 374.00 | |
FX Taxes, duties, and similar payments | | | -131.00 | |
GF Total Operating Expenses (II) | | | 6 243.00 | |
GG - OPERATING RESULT (I - II) | | | -6 243.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -6 243.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | | 84 359.00 | | |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 6 243.00 | 6 753.00 | | 6 243.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -6 243.00 | -6 753.00 | | -6 243.00 |
| |
| 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 | 25 000.00 | | | 25 000.00 |
I3 DECREASES Total Financial Fixed Assets | | | 25 000.00 | |
I4 DECREASES Grand Total | | | 25 000.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 25 000.00 | | | 25 000.00 |
| |
| 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 | 6 388.00 | 6 388.00 | | 6 388.00 |
8E Income Taxes | 84 359.00 | 84 359.00 | | 84 359.00 |
8J Fixed Asset Liabilities and Related Accounts | 17 500.00 | 17 500.00 | | 17 500.00 |
VB VAT | 9 288.00 | | | 9 288.00 |
VC Group and associates | 14 737.00 | | | 14 737.00 |
VI Group and Associates | 75 974.00 | 75 974.00 | | 75 974.00 |
VQ Other Taxes, Duties, and Similar Debts | 131.00 | 131.00 | | 131.00 |
VS Prepaid expenses | 148.00 | | | 148.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 24 173.00 | 24 173.00 | | 24 173.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 184 221.00 | 184 221.00 | | 184 221.00 |
