| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 9 000.00 | | 9 000.00 | 9 000.00 |
BZ Other receivables | 347 783.00 | | 347 783.00 | 347 783.00 |
CF Cash and cash equivalents | 161.00 | | 161.00 | 161.00 |
CJ TOTAL (II) | 347 944.00 | | 347 944.00 | 347 944.00 |
CO Grand total (0 to V) | 356 944.00 | | 356 944.00 | 356 944.00 |
CU Other investments | 9 000.00 | | 9 000.00 | 9 000.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 5 000.00 | 5 000.00 | | 5 000.00 |
DH Retained earnings | -4 992.00 | -4 258.00 | | -4 992.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 238 129.00 | -733.00 | | 238 129.00 |
DL TOTAL (I) | 238 136.00 | 7.00 | | 238 136.00 |
DV Miscellaneous Loans and Financial Debts (4) | 11 192.00 | 3 433.00 | | 11 192.00 |
DX Trade payables and related accounts | 1 528.00 | 840.00 | | 1 528.00 |
DY Tax and social security liabilities | 106 086.00 | | | 106 086.00 |
EA Other liabilities | | 1 497.00 | | |
EC TOTAL (IV) | 118 807.00 | 5 770.00 | | 118 807.00 |
EE Grand total (I to V) | 356 944.00 | 5 777.00 | | 356 944.00 |
EG Accrued income and payables due within one year | 118 807.00 | 5 770.00 | | 118 807.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FQ Other income | | | 3.00 | |
FR Total operating income (I) | | | 3.00 | |
FW Other purchases and external expenses | | | 3 311.00 | |
GF Total Operating Expenses (II) | | | 3 314.00 | |
GG - OPERATING RESULT (I - II) | | | -3 308.00 | |
GH Attributed profit or transferred loss (III) | | | 1 865.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 344 215.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 106 086.00 | | | 106 086.00 |
HL TOTAL REVENUE (I + III + V + VII) | 347 786.00 | 1 865.00 | | 347 786.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 109 657.00 | 2 599.00 | | 109 657.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 238 129.00 | -733.00 | | 238 129.00 |
| |
| 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 | 5 000.00 | | | 5 000.00 |
I3 DECREASES Total Financial Fixed Assets | | | 9 000.00 | |
I4 DECREASES Grand Total | | | 9 000.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 5 000.00 | | | 5 000.00 |
| |
| 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 | 1 529.00 | 1 529.00 | | 1 529.00 |
8K Other liabilities (including liabilities related to repo transactions) | 11 193.00 | 1 193.00 | | 11 193.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 347 783.00 | 347 783.00 | | 347 783.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 118 807.00 | 118 807.00 | | 118 807.00 |
