| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 5 000.00 | | 5 000.00 | 5 000.00 |
BZ Other receivables | 3 489.00 | | 3 489.00 | 3 489.00 |
CF Cash and cash equivalents | 563 899.00 | | 563 899.00 | 563 899.00 |
CJ TOTAL (II) | 567 388.00 | | 567 388.00 | 567 388.00 |
CO Grand total (0 to V) | 572 388.00 | | 572 388.00 | 572 388.00 |
CS Evaluated investments - equity method | 5 000.00 | | 5 000.00 | 5 000.00 |
| |
| 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 |
DH Retained earnings | -646.00 | | | -646.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 561 382.00 | -646.00 | | 561 382.00 |
DL TOTAL (I) | 565 736.00 | 4 354.00 | | 565 736.00 |
DV Miscellaneous Loans and Financial Debts (4) | | 9 600.00 | | |
DX Trade payables and related accounts | 2 560.00 | 2 320.00 | | 2 560.00 |
DY Tax and social security liabilities | 4 092.00 | | | 4 092.00 |
EC TOTAL (IV) | 6 652.00 | 11 920.00 | | 6 652.00 |
EE Grand total (I to V) | 572 388.00 | 16 274.00 | | 572 388.00 |
EG Accrued income and payables due within one year | 6 652.00 | 11 920.00 | | 6 652.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 1 329.00 | |
FX Taxes, duties, and similar payments | | | 406.00 | |
GF Total Operating Expenses (II) | | | 1 735.00 | |
GG - OPERATING RESULT (I - II) | | | -1 735.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 566 837.00 | |
GL Other interest and similar income | | | 372.00 | |
GP Total financial income (V) | | | 567 209.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 567 209.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 565 474.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 4 092.00 | | | 4 092.00 |
HL TOTAL REVENUE (I + III + V + VII) | 567 209.00 | 3 016.00 | | 567 209.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 5 827.00 | 3 662.00 | | 5 827.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 561 382.00 | -646.00 | | 561 382.00 |
| |
| 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 | 5 000.00 | | | 5 000.00 |
I3 DECREASES Total Financial Fixed Assets | | | 5 000.00 | |
I4 DECREASES Grand Total | | | 5 000.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 5 000.00 | | | 5 000.00 |
