| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 289 500.00 | | 289 500.00 | 289 500.00 |
BZ Other receivables | 259 967.00 | | 259 967.00 | 259 967.00 |
CJ TOTAL (II) | 259 967.00 | | 259 967.00 | 259 967.00 |
CO Grand total (0 to V) | 549 467.00 | | 549 467.00 | 549 467.00 |
CU Other investments | 289 500.00 | | 289 500.00 | 289 500.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 365 000.00 | 220 500.00 | | 365 000.00 |
DD Legal reserve (1) | 22 050.00 | 22 050.00 | | 22 050.00 |
DG Other reserves | 676.00 | 166 461.00 | | 676.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 161 010.00 | 765.00 | | 161 010.00 |
DL TOTAL (I) | 548 735.00 | 409 776.00 | | 548 735.00 |
DY Tax and social security liabilities | 732.00 | | | 732.00 |
EC TOTAL (IV) | 732.00 | | | 732.00 |
EE Grand total (I to V) | 549 467.00 | 409 776.00 | | 549 467.00 |
EG Accrued income and payables due within one year | 732.00 | | | 732.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 658.00 | |
GF Total Operating Expenses (II) | | | 658.00 | |
GG - OPERATING RESULT (I - II) | | | -658.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 162 400.00 | |
GP Total financial income (V) | | | 162 400.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 162 400.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 161 742.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 732.00 | | | 732.00 |
HL TOTAL REVENUE (I + III + V + VII) | 162 400.00 | | | 162 400.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 1 390.00 | -765.00 | | 1 390.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 161 010.00 | 765.00 | | 161 010.00 |
| |
| 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 | 289 500.00 | | | 289 500.00 |
I3 DECREASES Total Financial Fixed Assets | | | 289 500.00 | |
I4 DECREASES Grand Total | | | 289 500.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 289 500.00 | | | 289 500.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
VP Miscellaneous | 259 967.00 | | | 259 967.00 |
VQ Other Taxes, Duties, and Similar Debts | 732.00 | 732.00 | | 732.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 259 967.00 | 259 967.00 | | 259 967.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 732.00 | 732.00 | | 732.00 |
