| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 550 000.00 | | 550 000.00 | 550 000.00 |
CF Cash and cash equivalents | 1 213.00 | | 1 213.00 | 1 213.00 |
CJ TOTAL (II) | 1 213.00 | | 1 213.00 | 1 213.00 |
CO Grand total (0 to V) | 551 213.00 | | 551 213.00 | 551 213.00 |
CU Other investments | 550 000.00 | | 550 000.00 | 550 000.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 500 000.00 | | | 500 000.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 42 469.00 | | | 42 469.00 |
DL TOTAL (I) | 542 469.00 | | | 542 469.00 |
DV Miscellaneous Loans and Financial Debts (4) | 4 000.00 | | | 4 000.00 |
DX Trade payables and related accounts | 1 320.00 | | | 1 320.00 |
DY Tax and social security liabilities | 3 424.00 | | | 3 424.00 |
EC TOTAL (IV) | 8 744.00 | | | 8 744.00 |
EE Grand total (I to V) | 551 213.00 | | | 551 213.00 |
EG Accrued income and payables due within one year | 8 744.00 | | | 8 744.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 5 107.00 | |
GF Total Operating Expenses (II) | | | 5 107.00 | |
GG - OPERATING RESULT (I - II) | | | -5 107.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 51 000.00 | |
GP Total financial income (V) | | | 51 000.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 51 000.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 45 893.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 3 424.00 | | | 3 424.00 |
HL TOTAL REVENUE (I + III + V + VII) | 51 000.00 | | | 51 000.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 8 531.00 | | | 8 531.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 42 469.00 | | | 42 469.00 |
| |
| 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 | | | 550 000.00 | |
I4 DECREASES Grand Total | | | 550 000.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 550 000.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | | | 550 000.00 | |
| |
| 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 | 1 320.00 | 1 320.00 | | 1 320.00 |
8E Income Taxes | 3 424.00 | 3 424.00 | | 3 424.00 |
VI Group and Associates | 4 000.00 | 4 000.00 | | 4 000.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 8 744.00 | 8 744.00 | | 8 744.00 |
