| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 256 460.00 | | 256 460.00 | 256 460.00 |
CF Cash and cash equivalents | 170 948.00 | | 170 948.00 | 170 948.00 |
CJ TOTAL (II) | 170 948.00 | | 170 948.00 | 170 948.00 |
CO Grand total (0 to V) | 427 408.00 | | 427 408.00 | 427 408.00 |
CU Other investments | 256 460.00 | | 256 460.00 | 256 460.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 245 550.00 | 245 550.00 | | 245 550.00 |
DB Share, merger, contribution premiums, etc. | 3 410.00 | 3 410.00 | | 3 410.00 |
DH Retained earnings | -12 122.00 | -11 633.00 | | -12 122.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 141 584.00 | -489.00 | | 141 584.00 |
DL TOTAL (I) | 378 422.00 | 236 838.00 | | 378 422.00 |
DV Miscellaneous Loans and Financial Debts (4) | | 20 000.00 | | |
DX Trade payables and related accounts | 1 466.00 | 570.00 | | 1 466.00 |
DY Tax and social security liabilities | 47 520.00 | | | 47 520.00 |
EC TOTAL (IV) | 48 986.00 | 20 570.00 | | 48 986.00 |
EE Grand total (I to V) | 427 408.00 | 257 408.00 | | 427 408.00 |
EG Accrued income and payables due within one year | 48 986.00 | 20 570.00 | | 48 986.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 896.00 | |
GF Total Operating Expenses (II) | | | 896.00 | |
GG - OPERATING RESULT (I - II) | | | -896.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 170 000.00 | |
GP Total financial income (V) | | | 170 000.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 170 000.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 169 104.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 20 000.00 | | | 20 000.00 |
HD Total exceptional income (VII) | 20 000.00 | | | 20 000.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 20 000.00 | | | 20 000.00 |
HK Income tax | 47 520.00 | | | 47 520.00 |
HL TOTAL REVENUE (I + III + V + VII) | 190 000.00 | | | 190 000.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 48 416.00 | 489.00 | | 48 416.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 141 584.00 | -489.00 | | 141 584.00 |
| |
| 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 | 256 460.00 | | | 256 460.00 |
I3 DECREASES Total Financial Fixed Assets | | | 256 460.00 | |
I4 DECREASES Grand Total | | | 256 460.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 256 460.00 | | | 256 460.00 |
| |
| 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 | 1 466.00 | 1 466.00 | | 1 466.00 |
8E Income Taxes | 47 520.00 | 47 520.00 | | 47 520.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 48 986.00 | 48 986.00 | | 48 986.00 |
