| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BX Customers and related accounts | 1 035.00 | | 1 035.00 | 1 035.00 |
BZ Other receivables | 137 484.00 | | 137 484.00 | 137 484.00 |
CF Cash and cash equivalents | 14 880.00 | | 14 880.00 | 14 880.00 |
CJ TOTAL (II) | 153 399.00 | | 153 399.00 | 153 399.00 |
CO Grand total (0 to V) | 153 399.00 | | 153 399.00 | 153 399.00 |
| |
| 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 |
DD Legal reserve (1) | 1 000.00 | 1 000.00 | | 1 000.00 |
DH Retained earnings | 142 006.00 | 292 006.00 | | 142 006.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -5 793.00 | 453 161.00 | | -5 793.00 |
DL TOTAL (I) | 147 212.00 | 756 166.00 | | 147 212.00 |
DX Trade payables and related accounts | 6 107.00 | 6 952.00 | | 6 107.00 |
DY Tax and social security liabilities | 79.00 | 100 321.00 | | 79.00 |
EA Other liabilities | | 41.00 | | |
EC TOTAL (IV) | 6 186.00 | 107 314.00 | | 6 186.00 |
EE Grand total (I to V) | 153 399.00 | 863 480.00 | | 153 399.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 8 042.00 | |
FX Taxes, duties, and similar payments | | | 236.00 | |
GF Total Operating Expenses (II) | | | 8 278.00 | |
GG - OPERATING RESULT (I - II) | | | -8 278.00 | |
GP Total financial income (V) | | | 2 485.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 2 485.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -5 793.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | | 2 688.00 | | |
HB Exceptional income from capital transactions | | 721 500.00 | | |
HD Total exceptional income (VII) | | 724 188.00 | | |
HF Exceptional expenses on capital transactions | | 77 200.00 | | |
HH Total exceptional expenses (VIII) | | 77 200.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | | 646 988.00 | | |
HK Income tax | | 181 855.00 | | |
HL TOTAL REVENUE (I + III + V + VII) | 2 485.00 | 724 188.00 | | 2 485.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 8 278.00 | 271 027.00 | | 8 278.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -5 793.00 | 453 161.00 | | -5 793.00 |
| |
| 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 | 6 107.00 | 6 107.00 | | 6 107.00 |
UX Other trade receivables | 1 035.00 | 1 035.00 | | 1 035.00 |
VQ Other Taxes, Duties, and Similar Debts | 79.00 | 79.00 | | 79.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 137 484.00 | 2 484.00 | 135 000.00 | 137 484.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 138 519.00 | 3 519.00 | 135 000.00 | 138 519.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 6 186.00 | 6 186.00 | | 6 186.00 |
