| |
| 1 - Assets and liabilities (balance sheet) | Gross amount N | Amortization year N | Net year N | Net year N-1 |
040 Financial Assets | 63 000.00 | | 63 000.00 | 63 000.00 |
044 Total Fixed Assets | 63 000.00 | | 63 000.00 | 63 000.00 |
072 Receivables – Other | 22 668.00 | | 22 668.00 | 22 668.00 |
084 Cash | 4 000.00 | | 4 000.00 | 4 000.00 |
096 Total Current Assets + Prepaid Expenses | 26 668.00 | | 26 668.00 | 26 668.00 |
110 Total Assets | 89 668.00 | | 89 668.00 | 89 668.00 |
120 Share or Individual Capital | | | 67 000.00 | |
136 Profit for the Year | | | 15 588.00 | |
142 Total Equity - Total I | | | 82 588.00 | |
166 Suppliers and related accounts | | | 720.00 | |
172 Other debts | | | 6 360.00 | |
176 Total debts | | | 7 080.00 | |
180 Liabilities Total | | | 89 668.00 | |
182 Cost of fixed assets acquired or created during the financial year | | | 63 000.00 | |
BJ TOTAL (I) | 63 000.00 | | 63 000.00 | 63 000.00 |
BZ Other receivables | 22 668.00 | | 22 668.00 | 22 668.00 |
CF Cash and cash equivalents | 4 000.00 | | 4 000.00 | 4 000.00 |
CJ TOTAL (II) | 26 668.00 | | 26 668.00 | 26 668.00 |
CO Grand total (0 to V) | 89 668.00 | | 89 668.00 | 89 668.00 |
CU Other investments | 63 000.00 | | 63 000.00 | 63 000.00 |
| |
| 2 - Income statement | Amount year N | Amount year N-1 | | |
242 Other external expenses | 720.00 | | | 720.00 |
264 Total operating expenses | 720.00 | | | 720.00 |
270 Operating profit | -720.00 | | | -720.00 |
280 Financial income | 22 668.00 | | | 22 668.00 |
306 Income tax's | 6 360.00 | | | 6 360.00 |
310 Profit or loss | 15 588.00 | | | 15 588.00 |
DA Share or individual capital | 67 000.00 | | | 67 000.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 15 588.00 | | | 15 588.00 |
DL TOTAL (I) | 82 588.00 | | | 82 588.00 |
DX Trade payables and related accounts | 720.00 | | | 720.00 |
DY Tax and social security liabilities | 6 360.00 | | | 6 360.00 |
EC TOTAL (IV) | 7 080.00 | | | 7 080.00 |
EE Grand total (I to V) | 89 668.00 | | | 89 668.00 |
EG Accrued income and payables due within one year | 7 080.00 | | | 7 080.00 |
| |
| 3 - Fixed assets - Depreciation - Capital gains, Capital losses | Amount for year N | | | |
482 INCREASES Financial Assets | 63 000.00 | | | 63 000.00 |
492 Total Fixed Assets (Increases) | 63 000.00 | | | 63 000.00 |
FW Other purchases and external expenses | | | 720.00 | |
GF Total Operating Expenses (II) | | | 720.00 | |
GG - OPERATING RESULT (I - II) | | | -720.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 22 668.00 | |
GP Total financial income (V) | | | 22 668.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 22 668.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 21 948.00 | |
| |
| 4 - Relevé des Provisions - Amortissements dérogatoires - Déficits reportables | Amount for year N | | | |
HK Income tax | 6 360.00 | | | 6 360.00 |
HL TOTAL REVENUE (I + III + V + VII) | 22 668.00 | | | 22 668.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 7 080.00 | | | 7 080.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 15 588.00 | | | 15 588.00 |
