| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 40 000.00 | | 40 000.00 | 40 000.00 |
BZ Other receivables | 48 898.00 | | 48 898.00 | 48 898.00 |
CF Cash and cash equivalents | 362 556.00 | | 362 556.00 | 362 556.00 |
CJ TOTAL (II) | 411 454.00 | | 411 454.00 | 411 454.00 |
CO Grand total (0 to V) | 451 454.00 | | 451 454.00 | 451 454.00 |
CU Other investments | 40 000.00 | | 40 000.00 | 40 000.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 100 000.00 | 100 000.00 | | 100 000.00 |
DD Legal reserve (1) | 10 000.00 | 10 000.00 | | 10 000.00 |
DH Retained earnings | 245 655.00 | 152 806.00 | | 245 655.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 68 111.00 | 92 850.00 | | 68 111.00 |
DL TOTAL (I) | 423 766.00 | 355 655.00 | | 423 766.00 |
DU Loans and Debts from Credit Institutions (3) | 101.00 | 33.00 | | 101.00 |
DV Miscellaneous Loans and Financial Debts (4) | | 64 165.00 | | |
DX Trade payables and related accounts | 10 920.00 | 14 902.00 | | 10 920.00 |
DY Tax and social security liabilities | 16 667.00 | | | 16 667.00 |
EC TOTAL (IV) | 27 688.00 | 79 100.00 | | 27 688.00 |
EE Grand total (I to V) | 451 454.00 | 434 755.00 | | 451 454.00 |
EG Accrued income and payables due within one year | 64 165.00 | 79 100.00 | | 64 165.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 37 379.00 | |
FX Taxes, duties, and similar payments | | | 76.00 | |
GF Total Operating Expenses (II) | | | 37 455.00 | |
GG - OPERATING RESULT (I - II) | | | -37 455.00 | |
GJ Financial income from other securities and fixed asset receivables | | | | |
GL Other interest and similar income | | | 18 622.00 | |
GP Total financial income (V) | | | 18 622.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 18 622.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -18 833.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | -86 944.00 | -64 974.00 | | -86 944.00 |
HL TOTAL REVENUE (I + III + V + VII) | 18 622.00 | 54 228.00 | | 18 622.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | -49 489.00 | -38 622.00 | | -49 489.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 68 111.00 | 92 850.00 | | 68 111.00 |
| |
| 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 | 40 000.00 | | | 40 000.00 |
I3 DECREASES Total Financial Fixed Assets | | | 40 000.00 | |
I4 DECREASES Grand Total | | | 40 000.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 40 000.00 | | | 40 000.00 |
| |
| 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 | 10 920.00 | 10 920.00 | | 10 920.00 |
8E Income Taxes | 16 667.00 | 16 667.00 | | 16 667.00 |
VG Loans with a maturity of up to one year at origin | 101.00 | 101.00 | | 101.00 |
VM Income taxes | 48 898.00 | | 48 898.00 | 48 898.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 48 896.00 | | 48 898.00 | 48 896.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 27 688.00 | 27 688.00 | | 27 688.00 |
