| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 1 100 000.00 | | 1 100 000.00 | 1 100 000.00 |
BZ Other receivables | | | | |
CF Cash and cash equivalents | 18 405.00 | | 18 405.00 | 18 405.00 |
CJ TOTAL (II) | 18 405.00 | | 18 405.00 | 18 405.00 |
CO Grand total (0 to V) | 1 118 405.00 | | 1 118 405.00 | 1 118 405.00 |
CU Other investments | 1 100 000.00 | | 1 100 000.00 | 1 100 000.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 100 000.00 | 1 100 000.00 | | 1 100 000.00 |
DH Retained earnings | -377.00 | -7 136.00 | | -377.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 2 347.00 | 6 758.00 | | 2 347.00 |
DL TOTAL (I) | 1 101 970.00 | 1 099 622.00 | | 1 101 970.00 |
DV Miscellaneous Loans and Financial Debts (4) | 10 680.00 | 10 471.00 | | 10 680.00 |
DX Trade payables and related accounts | 5 407.00 | 5 440.00 | | 5 407.00 |
DY Tax and social security liabilities | 348.00 | | | 348.00 |
EA Other liabilities | | 8 810.00 | | |
EC TOTAL (IV) | 16 435.00 | 24 721.00 | | 16 435.00 |
EE Grand total (I to V) | 1 118 405.00 | 1 124 343.00 | | 1 118 405.00 |
EI Including equity loans | 10 680.00 | | | 10 680.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 1 755.00 | |
GF Total Operating Expenses (II) | | | 1 755.00 | |
GG - OPERATING RESULT (I - II) | | | -1 755.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 4 660.00 | |
GP Total financial income (V) | | | 4 660.00 | |
GR Interest and similar expenses | | | 209.00 | |
GU Total financial expenses (VI) | | | 209.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 4 451.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 2 695.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 348.00 | | | 348.00 |
HL TOTAL REVENUE (I + III + V + VII) | 4 660.00 | 15 304.00 | | 4 660.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 2 312.00 | 8 545.00 | | 2 312.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 2 347.00 | 6 758.00 | | 2 347.00 |
| |
| 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 | 1 100 000.00 | | | 1 100 000.00 |
I3 DECREASES Total Financial Fixed Assets | | | 1 100 000.00 | |
I4 DECREASES Grand Total | | | 1 100 000.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 1 100 000.00 | | | 1 100 000.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8A Miscellaneous Loans and Financial Debts | 10 680.00 | 10 680.00 | | 10 680.00 |
8B Suppliers and Related Accounts | 5 407.00 | 5 407.00 | | 5 407.00 |
8E Income Taxes | 348.00 | 348.00 | | 348.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 16 435.00 | 16 435.00 | | 16 435.00 |
