| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 145 000.00 | | 145 000.00 | 145 000.00 |
BX Customers and related accounts | 480.00 | | 480.00 | 480.00 |
BZ Other receivables | 21 637.00 | | 21 637.00 | 21 637.00 |
CF Cash and cash equivalents | 103 506.00 | | 103 506.00 | 103 506.00 |
CJ TOTAL (II) | 125 623.00 | | 125 623.00 | 125 623.00 |
CO Grand total (0 to V) | 270 623.00 | | 270 623.00 | 270 623.00 |
CU Other investments | 145 000.00 | | 145 000.00 | 145 000.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 5 000.00 | 5 000.00 | | 5 000.00 |
DD Legal reserve (1) | 500.00 | 500.00 | | 500.00 |
DH Retained earnings | 266 244.00 | 92 366.00 | | 266 244.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -3 119.00 | 173 877.00 | | -3 119.00 |
DL TOTAL (I) | 268 625.00 | 271 744.00 | | 268 625.00 |
DU Loans and Debts from Credit Institutions (3) | 5.00 | 5.00 | | 5.00 |
DV Miscellaneous Loans and Financial Debts (4) | 1 501.00 | 14 327.00 | | 1 501.00 |
DX Trade payables and related accounts | 492.00 | 480.00 | | 492.00 |
DY Tax and social security liabilities | | 876.00 | | |
EC TOTAL (IV) | 1 998.00 | 15 688.00 | | 1 998.00 |
EE Grand total (I to V) | 270 623.00 | 287 432.00 | | 270 623.00 |
EG Accrued income and payables due within one year | 1 998.00 | 15 688.00 | | 1 998.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 5.00 | 5.00 | | 5.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 3 479.00 | |
FX Taxes, duties, and similar payments | | | 39.00 | |
GF Total Operating Expenses (II) | | | 3 519.00 | |
GG - OPERATING RESULT (I - II) | | | -3 519.00 | |
GJ Financial income from other securities and fixed asset receivables | | | | |
GL Other interest and similar income | | | 400.00 | |
GP Total financial income (V) | | | 400.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 400.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -3 119.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | | 759.00 | | |
HL TOTAL REVENUE (I + III + V + VII) | 400.00 | 178 500.00 | | 400.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 3 519.00 | 4 623.00 | | 3 519.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -3 119.00 | 173 877.00 | | -3 119.00 |
| |
| 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 | 145 000.00 | | | 145 000.00 |
I3 DECREASES Total Financial Fixed Assets | | | 145 000.00 | |
I4 DECREASES Grand Total | | | 145 000.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 145 000.00 | | | 145 000.00 |
| |
| 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 | 492.00 | 492.00 | | 492.00 |
UX Other trade receivables | 480.00 | 480.00 | | 480.00 |
VB VAT | 637.00 | 637.00 | | 637.00 |
VC Group and associates | 21 000.00 | 21 000.00 | | 21 000.00 |
VG Loans with a maturity of up to one year at origin | 5.00 | 5.00 | | 5.00 |
VI Group and Associates | 1 501.00 | 1 501.00 | | 1 501.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 22 117.00 | 22 117.00 | | 22 117.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 1 998.00 | 1 998.00 | | 1 998.00 |
