| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 19 800.00 | | 19 800.00 | 19 800.00 |
BZ Other receivables | 45.00 | | 45.00 | 45.00 |
CF Cash and cash equivalents | 383 664.00 | | 383 664.00 | 383 664.00 |
CJ TOTAL (II) | 383 710.00 | | 383 710.00 | 383 710.00 |
CO Grand total (0 to V) | 403 510.00 | | 403 510.00 | 403 510.00 |
CU Other investments | 19 800.00 | | 19 800.00 | 19 800.00 |
| |
| 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 |
DH Retained earnings | 106 239.00 | 24 814.00 | | 106 239.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 52 613.00 | 141 426.00 | | 52 613.00 |
DL TOTAL (I) | 159 952.00 | 167 339.00 | | 159 952.00 |
DV Miscellaneous Loans and Financial Debts (4) | 1 101.00 | 1 101.00 | | 1 101.00 |
DX Trade payables and related accounts | 1 200.00 | 900.00 | | 1 200.00 |
DY Tax and social security liabilities | 169 493.00 | 20 225.00 | | 169 493.00 |
EA Other liabilities | 71 764.00 | 71 764.00 | | 71 764.00 |
EC TOTAL (IV) | 243 558.00 | 93 990.00 | | 243 558.00 |
EE Grand total (I to V) | 403 510.00 | 261 329.00 | | 403 510.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 2 609.00 | |
FX Taxes, duties, and similar payments | | | 76.00 | |
GF Total Operating Expenses (II) | | | 2 685.00 | |
GG - OPERATING RESULT (I - II) | | | -2 685.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 297 000.00 | |
GP Total financial income (V) | | | 297 000.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 297 000.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 294 315.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 241 702.00 | 74 176.00 | | 241 702.00 |
HL TOTAL REVENUE (I + III + V + VII) | 297 000.00 | 217 800.00 | | 297 000.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 244 387.00 | 76 374.00 | | 244 387.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 52 613.00 | 141 426.00 | | 52 613.00 |
| |
| 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 | 19 800.00 | | | 19 800.00 |
I3 DECREASES Total Financial Fixed Assets | | | 19 800.00 | |
I4 DECREASES Grand Total | | | 19 800.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 19 800.00 | | | 19 800.00 |
| |
| 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 | 1 200.00 | 1 200.00 | | 1 200.00 |
8E Income Taxes | 169 493.00 | 169 493.00 | | 169 493.00 |
8K Other liabilities (including liabilities related to repo transactions) | 71 764.00 | 71 764.00 | | 71 764.00 |
VI Group and Associates | 1 101.00 | 1 101.00 | | 1 101.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 45.00 | | | 45.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 45.00 | 45.00 | | 45.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 243 558.00 | 243 558.00 | | 243 558.00 |
