| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 21 000.00 | | 21 000.00 | 21 000.00 |
BZ Other receivables | 140 890.00 | | 140 890.00 | 140 890.00 |
CF Cash and cash equivalents | 17.00 | | 17.00 | 17.00 |
CJ TOTAL (II) | 140 907.00 | | 140 907.00 | 140 907.00 |
CO Grand total (0 to V) | 161 907.00 | | 161 907.00 | 161 907.00 |
CU Other investments | 21 000.00 | | 21 000.00 | 21 000.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 21 000.00 | | | 21 000.00 |
DD Legal reserve (1) | 2 100.00 | | | 2 100.00 |
DH Retained earnings | 104 467.00 | | | 104 467.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 27 637.00 | | | 27 637.00 |
DL TOTAL (I) | 155 204.00 | | | 155 204.00 |
DX Trade payables and related accounts | 993.00 | | | 993.00 |
DY Tax and social security liabilities | 1 842.00 | | | 1 842.00 |
EA Other liabilities | 3 867.00 | | | 3 867.00 |
EC TOTAL (IV) | 6 703.00 | | | 6 703.00 |
EE Grand total (I to V) | 161 907.00 | | | 161 907.00 |
EG Accrued income and payables due within one year | 6 703.00 | | | 6 703.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 2 875.00 | |
GF Total Operating Expenses (II) | | | 2 875.00 | |
GG - OPERATING RESULT (I - II) | | | -2 875.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 37 564.00 | |
GP Total financial income (V) | | | 37 564.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 37 564.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 34 689.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 7 052.00 | | | 7 052.00 |
HL TOTAL REVENUE (I + III + V + VII) | 37 564.00 | | | 37 564.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 9 927.00 | | | 9 927.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 27 637.00 | | | 27 637.00 |
| |
| 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 | 21 000.00 | | | 21 000.00 |
I3 DECREASES Total Financial Fixed Assets | | | 21 000.00 | |
I4 DECREASES Grand Total | | | 21 000.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 21 000.00 | | | 21 000.00 |
| |
| 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 | 994.00 | 994.00 | | 994.00 |
8K Other liabilities (including liabilities related to repo transactions) | 3 868.00 | 3 868.00 | | 3 868.00 |
VP Miscellaneous | 140 891.00 | | | 140 891.00 |
VQ Other Taxes, Duties, and Similar Debts | 1 842.00 | 1 842.00 | | 1 842.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 140 891.00 | 140 891.00 | | 140 891.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 6 703.00 | 6 703.00 | | 6 703.00 |
