| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AB Establishment Expenses | 325.00 | 325.00 | | 325.00 |
BJ TOTAL (I) | 2 325.00 | 325.00 | 2 000.00 | 2 325.00 |
BZ Other receivables | 19 579.00 | | 19 579.00 | 19 579.00 |
CF Cash and cash equivalents | 37 924.00 | | 37 924.00 | 37 924.00 |
CJ TOTAL (II) | 57 503.00 | | 57 503.00 | 57 503.00 |
CO Grand total (0 to V) | 59 828.00 | 325.00 | 59 503.00 | 59 828.00 |
CU Other investments | 2 000.00 | | 2 000.00 | 2 000.00 |
| |
| 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 | 92.00 | | 100.00 |
DG Other reserves | 31 654.00 | 990.00 | | 31 654.00 |
DH Retained earnings | | -5 733.00 | | |
DI RESULTS FOR THE YEAR (Profit or Loss) | 1 433.00 | 36 405.00 | | 1 433.00 |
DL TOTAL (I) | 34 186.00 | 32 754.00 | | 34 186.00 |
DU Loans and Debts from Credit Institutions (3) | 10.00 | 20.00 | | 10.00 |
DV Miscellaneous Loans and Financial Debts (4) | 21 317.00 | 88 466.00 | | 21 317.00 |
DX Trade payables and related accounts | 3 990.00 | 3 378.00 | | 3 990.00 |
EC TOTAL (IV) | 25 316.00 | 91 863.00 | | 25 316.00 |
EE Grand total (I to V) | 59 503.00 | 124 617.00 | | 59 503.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 4 539.00 | |
FX Taxes, duties, and similar payments | | | 1 001.00 | |
FZ Social Security Contributions | | | 1 181.00 | |
GE Other Expenses | | | 125.00 | |
GF Total Operating Expenses (II) | | | 6 845.00 | |
GG - OPERATING RESULT (I - II) | | | -6 845.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 15 000.00 | |
GP Total financial income (V) | | | 15 000.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 15 000.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 8 155.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 6 722.00 | 5 149.00 | | 6 722.00 |
HL TOTAL REVENUE (I + III + V + VII) | 15 000.00 | 46 500.00 | | 15 000.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 13 567.00 | 10 095.00 | | 13 567.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 1 433.00 | 36 405.00 | | 1 433.00 |
| |
| 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 | 2 325.00 | | | 2 325.00 |
CZ ACQUISITIONS: Establishment, Development, or Research Expenses | 325.00 | | | 325.00 |
I3 DECREASES Total Financial Fixed Assets | | | 2 000.00 | |
I4 DECREASES Grand Total | | | 2 325.00 | |
IN DECREASES Start-up, development, or research expenses | | | 325.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 2 000.00 | | | 2 000.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 325.00 | | | 325.00 |
CY DEPRECIATION Start-up, development, or research expenses | 325.00 | | | 325.00 |
| |
| 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 | 3 990.00 | 3 990.00 | | 3 990.00 |
VG Loans with a maturity of up to one year at origin | 10.00 | 10.00 | | 10.00 |
VI Group and Associates | 21 317.00 | 21 317.00 | | 21 317.00 |
VM Income taxes | 19 579.00 | | | 19 579.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 19 579.00 | 19 579.00 | | 19 579.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 25 316.00 | 25 316.00 | | 25 316.00 |
