| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 349 900.00 | | 349 900.00 | 349 900.00 |
BZ Other receivables | 2 048.00 | | 2 048.00 | 2 048.00 |
CF Cash and cash equivalents | 11 564.00 | | 11 564.00 | 11 564.00 |
CJ TOTAL (II) | 13 613.00 | | 13 613.00 | 13 613.00 |
CO Grand total (0 to V) | 363 513.00 | | 363 513.00 | 363 513.00 |
CU Other investments | 349 900.00 | | 349 900.00 | 349 900.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 5 000.00 | | | 5 000.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 239 372.00 | | | 239 372.00 |
DL TOTAL (I) | 244 372.00 | | | 244 372.00 |
DX Trade payables and related accounts | 22.00 | | | 22.00 |
DY Tax and social security liabilities | 330.00 | | | 330.00 |
EA Other liabilities | 118 788.00 | | | 118 788.00 |
EC TOTAL (IV) | 119 140.00 | | | 119 140.00 |
EE Grand total (I to V) | 363 513.00 | | | 363 513.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 10 297.00 | |
GF Total Operating Expenses (II) | | | 10 297.00 | |
GG - OPERATING RESULT (I - II) | | | -10 297.00 | |
GL Other interest and similar income | | | 250 000.00 | |
GP Total financial income (V) | | | 250 000.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 250 000.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 239 702.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 330.00 | | | 330.00 |
HL TOTAL REVENUE (I + III + V + VII) | 250 000.00 | | | 250 000.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 10 627.00 | | | 10 627.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 239 372.00 | | | 239 372.00 |
| |
| 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 | | | 349 900.00 | |
I3 DECREASES Total Financial Fixed Assets | | | 349 900.00 | |
I4 DECREASES Grand Total | | | 349 900.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | | | 349 900.00 | |
| |
| 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 | 23.00 | 23.00 | | 23.00 |
8E Income Taxes | 330.00 | 330.00 | | 330.00 |
VB VAT | 2 049.00 | 2 049.00 | | 2 049.00 |
VI Group and Associates | 118 788.00 | 118 788.00 | | 118 788.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 2 049.00 | 2 049.00 | | 2 049.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 119 141.00 | 119 141.00 | | 119 141.00 |
