| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 145 000.00 | | 145 000.00 | 145 000.00 |
BX Customers and related accounts | 480.00 | | 480.00 | 480.00 |
BZ Other receivables | 35 637.00 | | 35 637.00 | 35 637.00 |
CF Cash and cash equivalents | 106 314.00 | | 106 314.00 | 106 314.00 |
CJ TOTAL (II) | 142 432.00 | | 142 432.00 | 142 432.00 |
CO Grand total (0 to V) | 287 432.00 | | 287 432.00 | 287 432.00 |
CU Other investments | 145 000.00 | | 145 000.00 | 145 000.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 5 000.00 | 5 000.00 | | 5 000.00 |
DD Legal reserve (1) | 500.00 | 500.00 | | 500.00 |
DH Retained earnings | 92 366.00 | 38 328.00 | | 92 366.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 173 877.00 | 69 038.00 | | 173 877.00 |
DL TOTAL (I) | 271 744.00 | 112 866.00 | | 271 744.00 |
DU Loans and Debts from Credit Institutions (3) | 5.00 | | | 5.00 |
DV Miscellaneous Loans and Financial Debts (4) | 14 327.00 | 147 827.00 | | 14 327.00 |
DX Trade payables and related accounts | 480.00 | | | 480.00 |
DY Tax and social security liabilities | 876.00 | 1 161.00 | | 876.00 |
EC TOTAL (IV) | 15 688.00 | 148 988.00 | | 15 688.00 |
EE Grand total (I to V) | 287 432.00 | 261 854.00 | | 287 432.00 |
EG Accrued income and payables due within one year | 15 688.00 | 148 988.00 | | 15 688.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 5.00 | | | 5.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | | | | |
FJ Net sales | | | | |
FR Total operating income (I) | | | | |
FW Other purchases and external expenses | | | 3 536.00 | |
FX Taxes, duties, and similar payments | | | 328.00 | |
GE Other Expenses | | | | |
GF Total Operating Expenses (II) | | | 3 864.00 | |
GG - OPERATING RESULT (I - II) | | | -3 864.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 178 500.00 | |
GP Total financial income (V) | | | 178 500.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 178 500.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 174 636.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 759.00 | 864.00 | | 759.00 |
HL TOTAL REVENUE (I + III + V + VII) | 178 500.00 | 72 320.00 | | 178 500.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 4 623.00 | 3 282.00 | | 4 623.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 173 877.00 | 69 038.00 | | 173 877.00 |
| |
| 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 | 145 000.00 | | | 145 000.00 |
I3 DECREASES Total Financial Fixed Assets | | | 145 000.00 | |
I4 DECREASES Grand Total | | | 145 000.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | | | 1.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 145 000.00 | | | 145 000.00 |
| |
| 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 | 480.00 | 480.00 | | 480.00 |
8E Income Taxes | 759.00 | 759.00 | | 759.00 |
UX Other trade receivables | 480.00 | 480.00 | | 480.00 |
VB VAT | 637.00 | 637.00 | | 637.00 |
VC Group and associates | 35 000.00 | 35 000.00 | | 35 000.00 |
VG Loans with a maturity of up to one year at origin | 5.00 | 5.00 | | 5.00 |
VI Group and Associates | 14 327.00 | 14 327.00 | | 14 327.00 |
VQ Other Taxes, Duties, and Similar Debts | 117.00 | 117.00 | | 117.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 36 117.00 | 36 117.00 | | 36 117.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 15 688.00 | 15 688.00 | | 15 688.00 |
