| |
| 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 | 2 117.00 | | 2 117.00 | 2 117.00 |
CJ TOTAL (II) | 2 117.00 | | 2 117.00 | 2 117.00 |
CO Grand total (0 to V) | 552 117.00 | | 552 117.00 | 552 117.00 |
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 | 1 000.00 | | | 1 000.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 191 591.00 | | | 191 591.00 |
DL TOTAL (I) | 192 591.00 | | | 192 591.00 |
DV Miscellaneous Loans and Financial Debts (4) | 291 000.00 | | | 291 000.00 |
DX Trade payables and related accounts | 600.00 | | | 600.00 |
DY Tax and social security liabilities | 67 926.00 | | | 67 926.00 |
EC TOTAL (IV) | 359 526.00 | | | 359 526.00 |
EE Grand total (I to V) | 552 117.00 | | | 552 117.00 |
EI Including equity loans | 291 000.00 | | | 291 000.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 4 673.00 | |
GF Total Operating Expenses (II) | | | 4 673.00 | |
GG - OPERATING RESULT (I - II) | | | -4 673.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -4 673.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HB Exceptional income from capital transactions | 1 164 190.00 | | | 1 164 190.00 |
HD Total exceptional income (VII) | 1 164 190.00 | | | 1 164 190.00 |
HF Exceptional expenses on capital transactions | 900 000.00 | | | 900 000.00 |
HH Total exceptional expenses (VIII) | 900 000.00 | | | 900 000.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 264 190.00 | | | 264 190.00 |
HK Income tax | 67 926.00 | | | 67 926.00 |
HL TOTAL REVENUE (I + III + V + VII) | 1 164 190.00 | | | 1 164 190.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 972 599.00 | | | 972 599.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 191 591.00 | | | 191 591.00 |
| |
| 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 | | | 1 450 000.00 | |
I3 DECREASES Total Financial Fixed Assets | | 900 000.00 | 550 000.00 | |
I4 DECREASES Grand Total | | 900 000.00 | 550 000.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | | | 1 450 000.00 | |
| |
| 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 | 600.00 | 600.00 | | 600.00 |
8E Income Taxes | 67 926.00 | 67 926.00 | | 67 926.00 |
VI Group and Associates | 291 000.00 | 291 000.00 | | 291 000.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 359 526.00 | 359 526.00 | | 359 526.00 |
