| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 10 000.00 | | 10 000.00 | 10 000.00 |
BZ Other receivables | 138 600.00 | | 138 600.00 | 138 600.00 |
CF Cash and cash equivalents | 56 496.00 | | 56 496.00 | 56 496.00 |
CH Prepaid expenses | 45.00 | | 45.00 | 45.00 |
CJ TOTAL (II) | 195 141.00 | | 195 141.00 | 195 141.00 |
CO Grand total (0 to V) | 205 141.00 | | 205 141.00 | 205 141.00 |
CU Other investments | 10 000.00 | | 10 000.00 | 10 000.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 000.00 | 1 000.00 | | 1 000.00 |
DD Legal reserve (1) | 100.00 | 100.00 | | 100.00 |
DG Other reserves | 76 626.00 | 30 824.00 | | 76 626.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 125 532.00 | 125 802.00 | | 125 532.00 |
DL TOTAL (I) | 203 259.00 | 157 726.00 | | 203 259.00 |
DV Miscellaneous Loans and Financial Debts (4) | | 3 000.00 | | |
DX Trade payables and related accounts | 1 801.00 | 1 599.00 | | 1 801.00 |
DY Tax and social security liabilities | 80.00 | 79.00 | | 80.00 |
EC TOTAL (IV) | 1 881.00 | 4 678.00 | | 1 881.00 |
EE Grand total (I to V) | 205 141.00 | 162 405.00 | | 205 141.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 12 907.00 | |
FX Taxes, duties, and similar payments | | | 160.00 | |
GF Total Operating Expenses (II) | | | 13 067.00 | |
GG - OPERATING RESULT (I - II) | | | -13 067.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 138 600.00 | |
GP Total financial income (V) | | | 138 600.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 138 600.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 125 532.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 138 600.00 | 138 600.00 | | 138 600.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 13 067.00 | 12 797.00 | | 13 067.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 125 532.00 | 125 802.00 | | 125 532.00 |
| |
| 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 | 10 000.00 | | | 10 000.00 |
I3 DECREASES Total Financial Fixed Assets | | | 10 000.00 | |
I4 DECREASES Grand Total | | | 10 000.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 10 000.00 | | | 10 000.00 |
| |
| 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 | 1 802.00 | 1 802.00 | | 1 802.00 |
VC Group and associates | 138 600.00 | | | 138 600.00 |
VQ Other Taxes, Duties, and Similar Debts | 80.00 | 80.00 | | 80.00 |
VS Prepaid expenses | 45.00 | | | 45.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 138 645.00 | 138 645.00 | | 138 645.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 1 882.00 | 1 882.00 | | 1 882.00 |
