| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 400 000.00 | | 400 000.00 | 400 000.00 |
BZ Other receivables | 692.00 | | 692.00 | 692.00 |
CF Cash and cash equivalents | 452 297.00 | | 452 297.00 | 452 297.00 |
CJ TOTAL (II) | 452 989.00 | | 452 989.00 | 452 989.00 |
CO Grand total (0 to V) | 852 989.00 | | 852 989.00 | 852 989.00 |
CU Other investments | 400 000.00 | | 400 000.00 | 400 000.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 30 000.00 | | | 30 000.00 |
DD Legal reserve (1) | 3 000.00 | | | 3 000.00 |
DH Retained earnings | 117 755.00 | | | 117 755.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 346 570.00 | | | 346 570.00 |
DL TOTAL (I) | 497 325.00 | | | 497 325.00 |
DU Loans and Debts from Credit Institutions (3) | 177 820.00 | | | 177 820.00 |
DV Miscellaneous Loans and Financial Debts (4) | 177 844.00 | | | 177 844.00 |
EC TOTAL (IV) | 355 664.00 | | | 355 664.00 |
EE Grand total (I to V) | 852 989.00 | | | 852 989.00 |
EG Accrued income and payables due within one year | 355 664.00 | | | 355 664.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 48 342.00 | |
FX Taxes, duties, and similar payments | | | 75.00 | |
GF Total Operating Expenses (II) | | | 48 417.00 | |
GG - OPERATING RESULT (I - II) | | | -48 417.00 | |
GL Other interest and similar income | | | 400 000.00 | |
GP Total financial income (V) | | | 400 000.00 | |
GR Interest and similar expenses | | | 5 013.00 | |
GU Total financial expenses (VI) | | | 5 013.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 394 987.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 346 570.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 400 000.00 | | | 400 000.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 53 430.00 | | | 53 430.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 346 570.00 | | | 346 570.00 |
| |
| 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 | 400 000.00 | | | 400 000.00 |
I3 DECREASES Total Financial Fixed Assets | | | 400 000.00 | |
I4 DECREASES Grand Total | | | 400 000.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 400 000.00 | | | 400 000.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
VB VAT | 692.00 | | | 692.00 |
VH Loans with a maturity of more than one year at origin | 177 820.00 | 177 820.00 | | 177 820.00 |
VI Group and Associates | 177 844.00 | 177 844.00 | | 177 844.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 692.00 | 692.00 | | 692.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 355 664.00 | 355 664.00 | | 355 664.00 |
