| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 4 430 000.00 | | 4 430 000.00 | 4 430 000.00 |
CF Cash and cash equivalents | 450 022.00 | | 450 022.00 | 450 022.00 |
CJ TOTAL (II) | 450 022.00 | | 450 022.00 | 450 022.00 |
CO Grand total (0 to V) | 4 880 022.00 | | 4 880 022.00 | 4 880 022.00 |
CU Other investments | 4 430 000.00 | | 4 430 000.00 | 4 430 000.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 4 430 000.00 | 4 430 000.00 | | 4 430 000.00 |
DH Retained earnings | -6 300.00 | | | -6 300.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 438 138.00 | -6 300.00 | | 438 138.00 |
DL TOTAL (I) | 4 861 838.00 | 4 423 700.00 | | 4 861 838.00 |
DV Miscellaneous Loans and Financial Debts (4) | 10 000.00 | 10 000.00 | | 10 000.00 |
DX Trade payables and related accounts | 6 497.00 | 3 137.00 | | 6 497.00 |
DY Tax and social security liabilities | 1 687.00 | | | 1 687.00 |
EC TOTAL (IV) | 18 184.00 | 13 137.00 | | 18 184.00 |
EE Grand total (I to V) | 4 880 022.00 | 4 436 837.00 | | 4 880 022.00 |
EG Accrued income and payables due within one year | 18 184.00 | 13 137.00 | | 18 184.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 10 042.00 | |
GF Total Operating Expenses (II) | | | 10 042.00 | |
GG - OPERATING RESULT (I - II) | | | -10 042.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 450 000.00 | |
GP Total financial income (V) | | | 450 000.00 | |
GR Interest and similar expenses | | | 332.00 | |
GU Total financial expenses (VI) | | | 132.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 449 868.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 439 826.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 1 687.00 | | | 1 687.00 |
HL TOTAL REVENUE (I + III + V + VII) | 450 000.00 | | | 450 000.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 11 862.00 | 6 300.00 | | 11 862.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 438 138.00 | -6 300.00 | | 438 138.00 |
| |
| 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 | 4 430 000.00 | | | 4 430 000.00 |
I3 DECREASES Total Financial Fixed Assets | | | 4 430 000.00 | |
I4 DECREASES Grand Total | | | 4 430 000.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 4 430 000.00 | | | 4 430 000.00 |
| |
| 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 | 6 497.00 | 6 497.00 | | 6 497.00 |
8E Income Taxes | 1 687.00 | 1 687.00 | | 1 687.00 |
VI Group and Associates | 10 000.00 | 10 000.00 | | 10 000.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 18 184.00 | 18 184.00 | | 18 184.00 |
