| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 400 000.00 | | 400 000.00 | 400 000.00 |
BZ Other receivables | 62 925.00 | | 62 925.00 | 62 925.00 |
CF Cash and cash equivalents | 314 796.00 | | 314 796.00 | 314 796.00 |
CJ TOTAL (II) | 377 722.00 | | 377 722.00 | 377 722.00 |
CO Grand total (0 to V) | 777 722.00 | | 777 722.00 | 777 722.00 |
CU Other investments | 400 000.00 | | 400 000.00 | 400 000.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 30 000.00 | | | 30 000.00 |
DD Legal reserve (1) | 3 000.00 | | | 3 000.00 |
DH Retained earnings | 9 769.00 | | | 9 769.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 633 169.00 | | | 633 169.00 |
DL TOTAL (I) | 675 938.00 | | | 675 938.00 |
DU Loans and Debts from Credit Institutions (3) | 46 134.00 | | | 46 134.00 |
DV Miscellaneous Loans and Financial Debts (4) | 55 650.00 | | | 55 650.00 |
EC TOTAL (IV) | 101 784.00 | | | 101 784.00 |
EE Grand total (I to V) | 777 722.00 | | | 777 722.00 |
EG Accrued income and payables due within one year | 101 784.00 | | | 101 784.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 4 144.00 | |
FX Taxes, duties, and similar payments | | | 922.00 | |
GF Total Operating Expenses (II) | | | 5 066.00 | |
GG - OPERATING RESULT (I - II) | | | -5 066.00 | |
GL Other interest and similar income | | | 640 000.00 | |
GP Total financial income (V) | | | 640 000.00 | |
GR Interest and similar expenses | | | 1 765.00 | |
GU Total financial expenses (VI) | | | 1 765.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 638 235.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 633 169.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 640 000.00 | | | 640 000.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 6 831.00 | | | 6 831.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 633 169.00 | | | 633 169.00 |
| |
| 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 | 400 000.00 | | | 400 000.00 |
I3 DECREASES Total Financial Fixed Assets | | | 400 000.00 | |
I4 DECREASES Grand Total | | | 400 000.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 400 000.00 | | | 400 000.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
VB VAT | 62 925.00 | 62 925.00 | | 62 925.00 |
VH Loans with a maturity of more than one year at origin | 46 134.00 | 46 134.00 | | 46 134.00 |
VI Group and Associates | 55 650.00 | 55 650.00 | | 55 650.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 62 925.00 | 62 925.00 | | 62 925.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 101 784.00 | 101 784.00 | | 101 784.00 |
