| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 3 750.00 | | 3 750.00 | 3 750.00 |
CF Cash and cash equivalents | 11 437.00 | | 11 437.00 | 11 437.00 |
CJ TOTAL (II) | 11 437.00 | | 11 437.00 | 11 437.00 |
CO Grand total (0 to V) | 15 187.00 | | 15 187.00 | 15 187.00 |
CU Other investments | 3 750.00 | | 3 750.00 | 3 750.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 5 000.00 | 5 000.00 | | 5 000.00 |
DD Legal reserve (1) | 500.00 | 150.00 | | 500.00 |
DG Other reserves | 5 627.00 | | | 5 627.00 |
DH Retained earnings | | 2 353.00 | | |
DI RESULTS FOR THE YEAR (Profit or Loss) | 927.00 | 3 624.00 | | 927.00 |
DL TOTAL (I) | 12 053.00 | 11 127.00 | | 12 053.00 |
DV Miscellaneous Loans and Financial Debts (4) | 1 001.00 | 1 001.00 | | 1 001.00 |
DX Trade payables and related accounts | 962.00 | 170.00 | | 962.00 |
DY Tax and social security liabilities | 1 171.00 | 25.00 | | 1 171.00 |
EC TOTAL (IV) | 3 134.00 | 1 196.00 | | 3 134.00 |
EE Grand total (I to V) | 15 187.00 | 12 323.00 | | 15 187.00 |
EI Including equity loans | 1 001.00 | | | 1 001.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 1 865.00 | |
GF Total Operating Expenses (II) | | | 1 866.00 | |
GG - OPERATING RESULT (I - II) | | | -1 866.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 7 500.00 | |
GP Total financial income (V) | | | 7 500.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 7 500.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 5 635.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 4 708.00 | 3 538.00 | | 4 708.00 |
HL TOTAL REVENUE (I + III + V + VII) | 7 500.00 | 7 500.00 | | 7 500.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 6 573.00 | 3 876.00 | | 6 573.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 927.00 | 3 624.00 | | 927.00 |
| |
| 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 | 3 750.00 | | | 3 750.00 |
I3 DECREASES Total Financial Fixed Assets | | | 3 750.00 | |
I4 DECREASES Grand Total | | | 3 750.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 3 750.00 | | | 3 750.00 |
| |
| 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 | 962.00 | 962.00 | | 962.00 |
8E Income Taxes | 1 171.00 | 1 171.00 | | 1 171.00 |
VI Group and Associates | 1 001.00 | 1 001.00 | | 1 001.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 3 134.00 | 3 134.00 | | 3 134.00 |
