| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 404 000.00 | | 404 000.00 | 404 000.00 |
BX Customers and related accounts | 5 472.00 | | 5 472.00 | 5 472.00 |
BZ Other receivables | 2 123.00 | | 2 123.00 | 2 123.00 |
CF Cash and cash equivalents | 150 000.00 | | 150 000.00 | 150 000.00 |
CJ TOTAL (II) | 157 595.00 | | 157 595.00 | 157 595.00 |
CO Grand total (0 to V) | 561 595.00 | | 561 595.00 | 561 595.00 |
CU Other investments | 404 000.00 | | 404 000.00 | 404 000.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 400 000.00 | 400 000.00 | | 400 000.00 |
DH Retained earnings | -314.00 | | | -314.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 150 548.00 | -314.00 | | 150 548.00 |
DL TOTAL (I) | 550 234.00 | 399 686.00 | | 550 234.00 |
DV Miscellaneous Loans and Financial Debts (4) | 6 437.00 | 314.00 | | 6 437.00 |
DX Trade payables and related accounts | 2 647.00 | | | 2 647.00 |
DY Tax and social security liabilities | 2 277.00 | | | 2 277.00 |
EC TOTAL (IV) | 11 361.00 | 314.00 | | 11 361.00 |
EE Grand total (I to V) | 561 595.00 | 400 000.00 | | 561 595.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | | | 4 560.00 | |
FJ Net sales | | | 4 560.00 | |
FR Total operating income (I) | | | 4 560.00 | |
FW Other purchases and external expenses | | | 2 647.00 | |
GF Total Operating Expenses (II) | | | 2 647.00 | |
GG - OPERATING RESULT (I - II) | | | 1 913.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 150 000.00 | |
GP Total financial income (V) | | | 150 000.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 150 000.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 151 913.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 1 365.00 | | | 1 365.00 |
HL TOTAL REVENUE (I + III + V + VII) | 154 560.00 | | | 154 560.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 4 012.00 | 314.00 | | 4 012.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 150 548.00 | -314.00 | | 150 548.00 |
| |
| 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 | 400 000.00 | | 4 000.00 | 400 000.00 |
I3 DECREASES Total Financial Fixed Assets | | | 404 000.00 | |
I4 DECREASES Grand Total | | | 404 000.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 400 000.00 | | 4 000.00 | 400 000.00 |
| |
| 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 | 2 647.00 | 2 647.00 | | 2 647.00 |
8K Other liabilities (including liabilities related to repo transactions) | 6 437.00 | 6 437.00 | | 6 437.00 |
VQ Other Taxes, Duties, and Similar Debts | 2 277.00 | 2 277.00 | | 2 277.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 7 595.00 | 7 595.00 | | 7 595.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 11 361.00 | 11 361.00 | | 11 361.00 |
