| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 100 000.00 | | 100 000.00 | 100 000.00 |
CF Cash and cash equivalents | 10 862.00 | | 10 862.00 | 10 862.00 |
CJ TOTAL (II) | 10 862.00 | | 10 862.00 | 10 862.00 |
CO Grand total (0 to V) | 110 862.00 | | 110 862.00 | 110 862.00 |
CU Other investments | 100 000.00 | | 100 000.00 | 100 000.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 110 000.00 | 110 000.00 | | 110 000.00 |
DH Retained earnings | -10 692.00 | -6 396.00 | | -10 692.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -856.00 | -4 296.00 | | -856.00 |
DL TOTAL (I) | 98 452.00 | 99 308.00 | | 98 452.00 |
DV Miscellaneous Loans and Financial Debts (4) | 7 550.00 | 7 550.00 | | 7 550.00 |
DX Trade payables and related accounts | 1 068.00 | 1 020.00 | | 1 068.00 |
DY Tax and social security liabilities | 3 792.00 | 4 390.00 | | 3 792.00 |
EC TOTAL (IV) | 12 410.00 | 12 960.00 | | 12 410.00 |
EE Grand total (I to V) | 110 862.00 | 112 268.00 | | 110 862.00 |
EG Accrued income and payables due within one year | 12 410.00 | 12 960.00 | | 12 410.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 1 166.00 | |
FX Taxes, duties, and similar payments | | | | |
GF Total Operating Expenses (II) | | | 1 166.00 | |
GG - OPERATING RESULT (I - II) | | | -1 166.00 | |
GL Other interest and similar income | | | 5 200.00 | |
GP Total financial income (V) | | | 5 200.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 5 200.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 4 034.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 4 890.00 | 4 390.00 | | 4 890.00 |
HL TOTAL REVENUE (I + III + V + VII) | 5 200.00 | | | 5 200.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 6 056.00 | 4 296.00 | | 6 056.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -856.00 | -4 296.00 | | -856.00 |
| |
| 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 | 100 000.00 | | | 100 000.00 |
I3 DECREASES Total Financial Fixed Assets | | | 100 000.00 | |
I4 DECREASES Grand Total | | | 100 000.00 | |
IN DECREASES Start-up, development, or research expenses | | 2.00 | | |
LQ ACQUISITIONS Total Financial Fixed Assets | 100 000.00 | | | 100 000.00 |
| |
| 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 | 1 068.00 | 1 068.00 | | 1 068.00 |
8E Income Taxes | 3 792.00 | 3 792.00 | | 3 792.00 |
VI Group and Associates | 7 550.00 | 7 550.00 | | 7 550.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 12 410.00 | 12 410.00 | | 12 410.00 |
