| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 170 000.00 | | 170 000.00 | 170 000.00 |
CF Cash and cash equivalents | 47 241.00 | | 47 241.00 | 47 241.00 |
CJ TOTAL (II) | 47 241.00 | | 47 241.00 | 47 241.00 |
CO Grand total (0 to V) | 217 241.00 | | 217 241.00 | 217 241.00 |
CU Other investments | 170 000.00 | | 170 000.00 | 170 000.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 160 000.00 | | | 160 000.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 51 389.00 | | | 51 389.00 |
DL TOTAL (I) | 211 389.00 | | | 211 389.00 |
DV Miscellaneous Loans and Financial Debts (4) | 4 413.00 | | | 4 413.00 |
DY Tax and social security liabilities | 1 439.00 | | | 1 439.00 |
EC TOTAL (IV) | 5 852.00 | | | 5 852.00 |
EE Grand total (I to V) | 217 241.00 | | | 217 241.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 11 440.00 | | 11 440.00 | 11 440.00 |
FJ Net sales | 11 440.00 | | 11 440.00 | 11 440.00 |
FR Total operating income (I) | | | 11 440.00 | |
FW Other purchases and external expenses | | | 4 354.00 | |
FX Taxes, duties, and similar payments | | | 470.00 | |
FY Salaries and Wages | | | 6 300.00 | |
FZ Social Security Contributions | | | 3 943.00 | |
GF Total Operating Expenses (II) | | | 15 066.00 | |
GG - OPERATING RESULT (I - II) | | | -3 626.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 55 016.00 | |
GP Total financial income (V) | | | 55 016.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 55 016.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 51 389.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 66 456.00 | | | 66 456.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 15 066.00 | | | 15 066.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 51 389.00 | | | 51 389.00 |
| |
| 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 | | | 170 000.00 | |
I3 DECREASES Total Financial Fixed Assets | | | 170 000.00 | |
I4 DECREASES Grand Total | | | 170 000.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | | | 170 000.00 | |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
VI Group and Associates | 4 413.00 | 4 413.00 | | 4 413.00 |
VW VAT | 1 439.00 | 1 439.00 | | 1 439.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 5 852.00 | 5 852.00 | | 5 852.00 |
