| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 1 500 000.00 | | 1 500 000.00 | 1 500 000.00 |
BZ Other receivables | 50 045.00 | | 50 045.00 | 50 045.00 |
CF Cash and cash equivalents | 196.00 | | 196.00 | 196.00 |
CJ TOTAL (II) | 50 241.00 | | 50 241.00 | 50 241.00 |
CO Grand total (0 to V) | 1 550 241.00 | | 1 550 241.00 | 1 550 241.00 |
CU Other investments | 1 500 000.00 | | 1 500 000.00 | 1 500 000.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 880 000.00 | 880 000.00 | | 880 000.00 |
DD Legal reserve (1) | 29 604.00 | 29 604.00 | | 29 604.00 |
DH Retained earnings | 194 785.00 | 78 758.00 | | 194 785.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -9 854.00 | 221 027.00 | | -9 854.00 |
DL TOTAL (I) | 1 094 534.00 | 1 209 389.00 | | 1 094 534.00 |
DV Miscellaneous Loans and Financial Debts (4) | 401 114.00 | 288 324.00 | | 401 114.00 |
DX Trade payables and related accounts | 4 334.00 | 4 334.00 | | 4 334.00 |
DY Tax and social security liabilities | 50 258.00 | 13 820.00 | | 50 258.00 |
EC TOTAL (IV) | 455 706.00 | 306 478.00 | | 455 706.00 |
EE Grand total (I to V) | 1 550 241.00 | 1 515 867.00 | | 1 550 241.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FQ Other income | | | 355.00 | |
FR Total operating income (I) | | | 355.00 | |
FW Other purchases and external expenses | | | 5 399.00 | |
FX Taxes, duties, and similar payments | | | 71.00 | |
GF Total Operating Expenses (II) | | | 5 470.00 | |
GG - OPERATING RESULT (I - II) | | | -5 115.00 | |
GJ Financial income from other securities and fixed asset receivables | | | | |
GP Total financial income (V) | | | | |
GR Interest and similar expenses | | | 4 739.00 | |
GU Total financial expenses (VI) | | | 4 739.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -4 739.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -9 854.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | | -2 507.00 | | |
HL TOTAL REVENUE (I + III + V + VII) | 355.00 | 229 770.00 | | 355.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 10 209.00 | 8 743.00 | | 10 209.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -9 854.00 | 221 027.00 | | -9 854.00 |
| |
| 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 | 1 500 000.00 | | | 1 500 000.00 |
I3 DECREASES Total Financial Fixed Assets | | | 1 500 000.00 | |
I4 DECREASES Grand Total | | | 1 500 000.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 1 500 000.00 | | | 1 500 000.00 |
| |
| 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 | 4 334.00 | 4 334.00 | | 4 334.00 |
8E Income Taxes | 50 045.00 | 50 045.00 | | 50 045.00 |
VI Group and Associates | 401 114.00 | 401 114.00 | | 401 114.00 |
VM Income taxes | 50 045.00 | 50 045.00 | | 50 045.00 |
VQ Other Taxes, Duties, and Similar Debts | 213.00 | 213.00 | | 213.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 50 045.00 | 50 045.00 | | 50 045.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 455 706.00 | 455 706.00 | | 455 706.00 |
