| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
CF Cash and cash equivalents | 527 405.00 | | 527 405.00 | 527 405.00 |
CJ TOTAL (II) | 527 405.00 | | 527 405.00 | 527 405.00 |
CO Grand total (0 to V) | 527 405.00 | | 527 405.00 | 527 405.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 250 698.00 | | | 250 698.00 |
DD Legal reserve (1) | 9 100.00 | | | 9 100.00 |
DG Other reserves | 166 181.00 | | | 166 181.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 97 926.00 | | | 97 926.00 |
DL TOTAL (I) | 523 905.00 | | | 523 905.00 |
DX Trade payables and related accounts | 1 644.00 | | | 1 644.00 |
DY Tax and social security liabilities | 1 856.00 | | | 1 856.00 |
EC TOTAL (IV) | 3 500.00 | | | 3 500.00 |
EE Grand total (I to V) | 527 405.00 | | | 527 405.00 |
EG Accrued income and payables due within one year | 3 500.00 | | | 3 500.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 1 659.00 | |
FX Taxes, duties, and similar payments | | | -165.00 | |
GF Total Operating Expenses (II) | | | 1 494.00 | |
GG - OPERATING RESULT (I - II) | | | -1 494.00 | |
GL Other interest and similar income | | | 1 975.00 | |
GP Total financial income (V) | | | 1 975.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 1 975.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 480.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HB Exceptional income from capital transactions | 350 000.00 | | | 350 000.00 |
HD Total exceptional income (VII) | 350 000.00 | | | 350 000.00 |
HF Exceptional expenses on capital transactions | 250 698.00 | | | 250 698.00 |
HH Total exceptional expenses (VIII) | 250 698.00 | | | 250 698.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 99 302.00 | | | 99 302.00 |
HK Income tax | 1 856.00 | | | 1 856.00 |
HL TOTAL REVENUE (I + III + V + VII) | 351 975.00 | | | 351 975.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 254 048.00 | | | 254 048.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 97 926.00 | | | 97 926.00 |
| |
| 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 | 250 699.00 | | | 250 699.00 |
I3 DECREASES Total Financial Fixed Assets | | 250 698.00 | | |
I4 DECREASES Grand Total | | 250 698.00 | | |
LQ ACQUISITIONS Total Financial Fixed Assets | 250 698.00 | | | 250 698.00 |
| |
| 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 | 1 644.00 | 1 644.00 | | 1 644.00 |
8E Income Taxes | 1 856.00 | 1 856.00 | | 1 856.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 3 500.00 | 3 500.00 | | 3 500.00 |
