| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BB Receivables related to investments | 143 127.00 | | 143 127.00 | 143 127.00 |
BJ TOTAL (I) | 689 127.00 | | 689 127.00 | 689 127.00 |
BX Customers and related accounts | 18 000.00 | | 18 000.00 | 18 000.00 |
BZ Other receivables | 15 000.00 | | 15 000.00 | 15 000.00 |
CF Cash and cash equivalents | 32 619.00 | | 32 619.00 | 32 619.00 |
CJ TOTAL (II) | 65 619.00 | | 65 619.00 | 65 619.00 |
CO Grand total (0 to V) | 754 746.00 | | 754 746.00 | 754 746.00 |
CU Other investments | 546 000.00 | | 546 000.00 | 546 000.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 500 000.00 | 500 000.00 | | 500 000.00 |
DG Other reserves | 87 072.00 | 3 787.00 | | 87 072.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 162 063.00 | 83 285.00 | | 162 063.00 |
DL TOTAL (I) | 749 136.00 | 587 072.00 | | 749 136.00 |
DV Miscellaneous Loans and Financial Debts (4) | | 65 000.00 | | |
DX Trade payables and related accounts | 2 100.00 | 2 040.00 | | 2 100.00 |
DY Tax and social security liabilities | 3 510.00 | 3 688.00 | | 3 510.00 |
EC TOTAL (IV) | 5 610.00 | 70 728.00 | | 5 610.00 |
EE Grand total (I to V) | 754 746.00 | 657 800.00 | | 754 746.00 |
EG Accrued income and payables due within one year | 5 610.00 | 70 728.00 | | 5 610.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | | | 18 000.00 | |
FJ Net sales | | | 18 000.00 | |
FR Total operating income (I) | | | 18 000.00 | |
FW Other purchases and external expenses | | | 2 535.00 | |
FX Taxes, duties, and similar payments | | | 77.00 | |
GF Total Operating Expenses (II) | | | 2 612.00 | |
GG - OPERATING RESULT (I - II) | | | 15 388.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 150 000.00 | |
GL Other interest and similar income | | | 128.00 | |
GP Total financial income (V) | | | 150 128.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 150 128.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 165 516.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 3 452.00 | 3 630.00 | | 3 452.00 |
HL TOTAL REVENUE (I + III + V + VII) | 168 128.00 | 90 000.00 | | 168 128.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 6 064.00 | 6 715.00 | | 6 064.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 162 064.00 | 83 285.00 | | 162 064.00 |
| |
| 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 | 2 100.00 | 2 100.00 | | 2 100.00 |
8E Income Taxes | 3 452.00 | 3 452.00 | | 3 452.00 |
VQ Other Taxes, Duties, and Similar Debts | 58.00 | 58.00 | | 58.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 5 610.00 | 5 610.00 | | 5 610.00 |
