| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 9 999.00 | | 9 999.00 | 9 999.00 |
BZ Other receivables | 378 962.00 | | 378 962.00 | 378 962.00 |
CF Cash and cash equivalents | 750.00 | | 750.00 | 750.00 |
CJ TOTAL (II) | 379 712.00 | | 379 712.00 | 379 712.00 |
CO Grand total (0 to V) | 389 711.00 | | 389 711.00 | 389 711.00 |
CU Other investments | 9 999.00 | | 9 999.00 | 9 999.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 10 000.00 | 10 000.00 | | 10 000.00 |
DH Retained earnings | -3 320.00 | -2 253.00 | | -3 320.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 370 401.00 | -1 067.00 | | 370 401.00 |
DL TOTAL (I) | 377 081.00 | 6 680.00 | | 377 081.00 |
DV Miscellaneous Loans and Financial Debts (4) | 9 200.00 | 5 200.00 | | 9 200.00 |
DX Trade payables and related accounts | 1 680.00 | 2 064.00 | | 1 680.00 |
DY Tax and social security liabilities | 1 750.00 | | | 1 750.00 |
EC TOTAL (IV) | 12 630.00 | 7 264.00 | | 12 630.00 |
EE Grand total (I to V) | 389 711.00 | 13 944.00 | | 389 711.00 |
EG Accrued income and payables due within one year | 12 630.00 | 7 264.00 | | 12 630.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 2 809.00 | |
GE Other Expenses | | | 830.00 | |
GF Total Operating Expenses (II) | | | 3 639.00 | |
GG - OPERATING RESULT (I - II) | | | -3 639.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 375 962.00 | |
GP Total financial income (V) | | | 375 962.00 | |
GR Interest and similar expenses | | | 173.00 | |
GU Total financial expenses (VI) | | | 173.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 375 790.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 372 151.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 1 750.00 | | | 1 750.00 |
HL TOTAL REVENUE (I + III + V + VII) | 375 962.00 | | | 375 962.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 5 562.00 | 1 067.00 | | 5 562.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 370 401.00 | -1 067.00 | | 370 401.00 |
| |
| 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 | 9 999.00 | | | 9 999.00 |
I3 DECREASES Total Financial Fixed Assets | | | 9 999.00 | |
I4 DECREASES Grand Total | | | 9 999.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 9 999.00 | | | 9 999.00 |
| |
| 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 | 1 680.00 | 1 680.00 | | 1 680.00 |
8E Income Taxes | 1 750.00 | 1 750.00 | | 1 750.00 |
VC Group and associates | 378 962.00 | 378 962.00 | | 378 962.00 |
VI Group and Associates | 9 200.00 | 9 200.00 | | 9 200.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 378 962.00 | 378 962.00 | | 378 962.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 12 630.00 | 12 630.00 | | 12 630.00 |
