| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 75 000.00 | | 75 000.00 | 75 000.00 |
CF Cash and cash equivalents | 347 582.00 | | 347 582.00 | 347 582.00 |
CJ TOTAL (II) | 347 582.00 | | 347 582.00 | 347 582.00 |
CO Grand total (0 to V) | 422 582.00 | | 422 582.00 | 422 582.00 |
CU Other investments | 75 000.00 | | 75 000.00 | 75 000.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 100 000.00 | 100 000.00 | | 100 000.00 |
DD Legal reserve (1) | 10 000.00 | | | 10 000.00 |
DG Other reserves | 3 859.00 | | | 3 859.00 |
DH Retained earnings | | -18 790.00 | | |
DI RESULTS FOR THE YEAR (Profit or Loss) | 305 580.00 | 217 649.00 | | 305 580.00 |
DL TOTAL (I) | 419 440.00 | 298 859.00 | | 419 440.00 |
DX Trade payables and related accounts | 2 446.00 | 2 760.00 | | 2 446.00 |
DY Tax and social security liabilities | 697.00 | 38.00 | | 697.00 |
EC TOTAL (IV) | 3 143.00 | 2 798.00 | | 3 143.00 |
EE Grand total (I to V) | 422 582.00 | 301 657.00 | | 422 582.00 |
EG Accrued income and payables due within one year | 3 143.00 | 2 798.00 | | 3 143.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 2 387.00 | |
FX Taxes, duties, and similar payments | | | 76.00 | |
GF Total Operating Expenses (II) | | | 2 463.00 | |
GG - OPERATING RESULT (I - II) | | | -2 463.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 308 702.00 | |
GP Total financial income (V) | | | 308 702.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 308 702.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 306 239.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 659.00 | | | 659.00 |
HL TOTAL REVENUE (I + III + V + VII) | 308 702.00 | 220 502.00 | | 308 702.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 3 122.00 | 2 852.00 | | 3 122.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 305 580.00 | 217 649.00 | | 305 580.00 |
| |
| 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 | 75 000.00 | | | 75 000.00 |
I3 DECREASES Total Financial Fixed Assets | | | 75 000.00 | |
I4 DECREASES Grand Total | | | 75 000.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 75 000.00 | | | 75 000.00 |
| |
| 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 | 2 446.00 | 2 446.00 | | 2 446.00 |
8D Social Security and Other Social Organizations | 697.00 | 697.00 | | 697.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 3 143.00 | 3 143.00 | | 3 143.00 |
