| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 2 000.00 | | 2 000.00 | 2 000.00 |
BZ Other receivables | 29 163.00 | | 29 163.00 | 29 163.00 |
CF Cash and cash equivalents | 212 458.00 | | 212 458.00 | 212 458.00 |
CJ TOTAL (II) | 241 621.00 | | 241 621.00 | 241 621.00 |
CO Grand total (0 to V) | 243 621.00 | | 243 621.00 | 243 621.00 |
CU Other investments | 2 000.00 | | 2 000.00 | 2 000.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 000.00 | 1 000.00 | | 1 000.00 |
DD Legal reserve (1) | 100.00 | 100.00 | | 100.00 |
DG Other reserves | 58 946.00 | 48 315.00 | | 58 946.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 175 218.00 | 60 631.00 | | 175 218.00 |
DL TOTAL (I) | 235 264.00 | 110 046.00 | | 235 264.00 |
DX Trade payables and related accounts | 8 160.00 | 4 440.00 | | 8 160.00 |
DY Tax and social security liabilities | 197.00 | 19 613.00 | | 197.00 |
EC TOTAL (IV) | 8 357.00 | 24 053.00 | | 8 357.00 |
EE Grand total (I to V) | 243 621.00 | 134 099.00 | | 243 621.00 |
EG Accrued income and payables due within one year | | 24 053.00 | | |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 3 845.00 | |
FX Taxes, duties, and similar payments | | | 937.00 | |
GF Total Operating Expenses (II) | | | 4 782.00 | |
GG - OPERATING RESULT (I - II) | | | -4 782.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 180 000.00 | |
GP Total financial income (V) | | | 180 000.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 180 000.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 175 218.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | | -6 404.00 | | |
HL TOTAL REVENUE (I + III + V + VII) | 180 000.00 | 60 000.00 | | 180 000.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 4 782.00 | -631.00 | | 4 782.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 175 218.00 | 60 631.00 | | 175 218.00 |
| |
| 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 | 2 000.00 | | | 2 000.00 |
I3 DECREASES Total Financial Fixed Assets | | | 2 000.00 | |
I4 DECREASES Grand Total | | | 2 000.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 2 000.00 | | | 2 000.00 |
| |
| 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 | 8 160.00 | 8 160.00 | | 8 160.00 |
VC Group and associates | 29 163.00 | 29 163.00 | | 29 163.00 |
VQ Other Taxes, Duties, and Similar Debts | 197.00 | 197.00 | | 197.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 29 163.00 | 29 163.00 | | 29 163.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 8 357.00 | 8 357.00 | | 8 357.00 |
