| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 250 000.00 | | 250 000.00 | 250 000.00 |
BZ Other receivables | 50 804.00 | | 50 804.00 | 50 804.00 |
CF Cash and cash equivalents | 122 255.00 | | 122 255.00 | 122 255.00 |
CJ TOTAL (II) | 173 059.00 | | 173 059.00 | 173 059.00 |
CO Grand total (0 to V) | 423 059.00 | | 423 059.00 | 423 059.00 |
CU Other investments | 250 000.00 | | 250 000.00 | 250 000.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 250 000.00 | 250 000.00 | | 250 000.00 |
DD Legal reserve (1) | 25 000.00 | | | 25 000.00 |
DG Other reserves | 99 319.00 | | | 99 319.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 47 878.00 | 124 319.00 | | 47 878.00 |
DL TOTAL (I) | 422 197.00 | 374 319.00 | | 422 197.00 |
DX Trade payables and related accounts | 680.00 | 672.00 | | 680.00 |
DY Tax and social security liabilities | 182.00 | 145.00 | | 182.00 |
EC TOTAL (IV) | 862.00 | 817.00 | | 862.00 |
EE Grand total (I to V) | 423 059.00 | 375 136.00 | | 423 059.00 |
EG Accrued income and payables due within one year | 862.00 | 817.00 | | 862.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 2 594.00 | |
FX Taxes, duties, and similar payments | | | 265.00 | |
GE Other Expenses | | | | |
GF Total Operating Expenses (II) | | | 2 859.00 | |
GG - OPERATING RESULT (I - II) | | | -2 859.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 50 804.00 | |
GP Total financial income (V) | | | 50 804.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 50 804.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 47 945.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 67.00 | 145.00 | | 67.00 |
HL TOTAL REVENUE (I + III + V + VII) | 50 804.00 | 130 000.00 | | 50 804.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 2 926.00 | 5 681.00 | | 2 926.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 47 878.00 | 124 319.00 | | 47 878.00 |
| |
| 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 | 250 000.00 | | | 250 000.00 |
I3 DECREASES Total Financial Fixed Assets | | | 250 000.00 | |
I4 DECREASES Grand Total | | | 250 000.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 250 000.00 | | | 250 000.00 |
| |
| 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 | 680.00 | 680.00 | | 680.00 |
8E Income Taxes | 67.00 | 67.00 | | 67.00 |
VC Group and associates | 50 804.00 | | | 50 804.00 |
VQ Other Taxes, Duties, and Similar Debts | 115.00 | 115.00 | | 115.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 50 804.00 | 50 804.00 | | 50 804.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 862.00 | 862.00 | | 862.00 |
