| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 210 000.00 | | 210 000.00 | 210 000.00 |
CF Cash and cash equivalents | 111 564.00 | | 111 564.00 | 111 564.00 |
CJ TOTAL (II) | 111 564.00 | | 111 564.00 | 111 564.00 |
CO Grand total (0 to V) | 321 564.00 | | 321 564.00 | 321 564.00 |
CU Other investments | 210 000.00 | | 210 000.00 | 210 000.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 160 000.00 | 160 000.00 | | 160 000.00 |
DD Legal reserve (1) | 6 111.00 | | | 6 111.00 |
DG Other reserves | 58 965.00 | | | 58 965.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 44 351.00 | 122 219.00 | | 44 351.00 |
DL TOTAL (I) | 269 428.00 | 282 219.00 | | 269 428.00 |
DU Loans and Debts from Credit Institutions (3) | 50 000.00 | | | 50 000.00 |
DX Trade payables and related accounts | 2 136.00 | 960.00 | | 2 136.00 |
EC TOTAL (IV) | 52 136.00 | 960.00 | | 52 136.00 |
EE Grand total (I to V) | 321 564.00 | 283 179.00 | | 321 564.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 5 649.00 | |
GF Total Operating Expenses (II) | | | 5 649.00 | |
GG - OPERATING RESULT (I - II) | | | -5 649.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 50 000.00 | |
GP Total financial income (V) | | | 50 000.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 50 000.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 44 351.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 50 000.00 | 128 930.00 | | 50 000.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 5 649.00 | 6 711.00 | | 5 649.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 44 351.00 | 122 219.00 | | 44 351.00 |
| |
| 5 - Fixed assets increase - decrease | Gross value at beginning of year - Item by item | Revaluation - Disposals | Acquisition - Gross value at year-end | |
IY DECREASES Total Tangible Fixed Assets | | | 50 000.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | | | 50 000.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | | | 50 000.00 | |
| |
| 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 | 2 136.00 | 2 136.00 | | 2 136.00 |
VH Loans with a maturity of more than one year at origin | 50 000.00 | 9 890.00 | 40 109.00 | 50 000.00 |
VJ Loans taken out during the year | 50 000.00 | | | 50 000.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 52 136.00 | 12 026.00 | 40 109.00 | 52 136.00 |
