| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 466 050.00 | | 466 050.00 | 466 050.00 |
BZ Other receivables | 130 920.00 | | 130 920.00 | 130 920.00 |
CF Cash and cash equivalents | 298.00 | | 298.00 | 298.00 |
CJ TOTAL (II) | 131 218.00 | | 131 218.00 | 131 218.00 |
CO Grand total (0 to V) | 597 268.00 | | 597 268.00 | 597 268.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 466 350.00 | | | 466 350.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 124 730.00 | | | 124 730.00 |
DL TOTAL (I) | 591 080.00 | | | 591 080.00 |
DU Loans and Debts from Credit Institutions (3) | 26.00 | | | 26.00 |
DX Trade payables and related accounts | 5 944.00 | | | 5 944.00 |
DY Tax and social security liabilities | 217.00 | | | 217.00 |
EC TOTAL (IV) | 6 188.00 | | | 6 188.00 |
EE Grand total (I to V) | 597 268.00 | | | 597 268.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 26.00 | | | 26.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 5 052.00 | |
GF Total Operating Expenses (II) | | | 5 052.00 | |
GG - OPERATING RESULT (I - II) | | | -5 052.00 | |
GP Total financial income (V) | | | 130 000.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 130 000.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 124 947.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 217.00 | | | 217.00 |
HL TOTAL REVENUE (I + III + V + VII) | 130 000.00 | | | 130 000.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 5 269.00 | | | 5 269.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 124 730.00 | | | 124 730.00 |
| |
| 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 | | | 466 050.00 | |
I3 DECREASES Total Financial Fixed Assets | | | 466 050.00 | |
I4 DECREASES Grand Total | | | 466 050.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | | | 466 050.00 | |
| |
| 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 | 5 944.00 | 5 944.00 | | 5 944.00 |
VG Loans with a maturity of up to one year at origin | 27.00 | 27.00 | | 27.00 |
VP Miscellaneous | 130 920.00 | | | 130 920.00 |
VQ Other Taxes, Duties, and Similar Debts | 217.00 | 217.00 | | 217.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 130 920.00 | 130 920.00 | | 130 920.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 6 188.00 | 6 188.00 | | 6 188.00 |
