| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 21 000.00 | | 21 000.00 | 21 000.00 |
BZ Other receivables | 176 666.00 | | 176 666.00 | 176 666.00 |
CF Cash and cash equivalents | 5 130.00 | | 5 130.00 | 5 130.00 |
CJ TOTAL (II) | 181 796.00 | | 181 796.00 | 181 796.00 |
CO Grand total (0 to V) | 202 796.00 | | 202 796.00 | 202 796.00 |
CU Other investments | 21 000.00 | | 21 000.00 | 21 000.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 21 000.00 | | | 21 000.00 |
DD Legal reserve (1) | 2 100.00 | | | 2 100.00 |
DH Retained earnings | 132 104.00 | | | 132 104.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 35 570.00 | | | 35 570.00 |
DL TOTAL (I) | 190 775.00 | | | 190 775.00 |
DX Trade payables and related accounts | 1 026.00 | | | 1 026.00 |
DY Tax and social security liabilities | 7 127.00 | | | 7 127.00 |
EA Other liabilities | 3 867.00 | | | 3 867.00 |
EC TOTAL (IV) | 12 020.00 | | | 12 020.00 |
EE Grand total (I to V) | 202 796.00 | | | 202 796.00 |
EG Accrued income and payables due within one year | 12 020.00 | | | 12 020.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 3 061.00 | |
GF Total Operating Expenses (II) | | | 3 061.00 | |
GG - OPERATING RESULT (I - II) | | | -3 061.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 45 758.00 | |
GP Total financial income (V) | | | 45 758.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 45 758.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 42 697.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 7 127.00 | | | 7 127.00 |
HL TOTAL REVENUE (I + III + V + VII) | 45 758.00 | | | 45 758.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 10 188.00 | | | 10 188.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 35 570.00 | | | 35 570.00 |
| |
| 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 | 21 000.00 | | | 21 000.00 |
I3 DECREASES Total Financial Fixed Assets | | | 21 000.00 | |
I4 DECREASES Grand Total | | | 21 000.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 21 000.00 | | | 21 000.00 |
| |
| 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 | 1 026.00 | 1 026.00 | | 1 026.00 |
8K Other liabilities (including liabilities related to repo transactions) | 3 868.00 | 3 868.00 | | 3 868.00 |
VP Miscellaneous | 176 666.00 | 176 666.00 | | 176 666.00 |
VQ Other Taxes, Duties, and Similar Debts | 7 127.00 | 7 127.00 | | 7 127.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 176 666.00 | 176 666.00 | | 176 666.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 12 021.00 | 12 021.00 | | 12 021.00 |
