| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AN Land | | | 1.00 | |
BD Other fixed assets | | | 1.00 | |
BJ TOTAL (I) | 10 000.00 | | 10 000.00 | 10 000.00 |
BV Advances and down payments on orders | | | 1.00 | |
BX Customers and related accounts | | | 1.00 | |
CF Cash and cash equivalents | 369 767.00 | | 369 767.00 | 369 767.00 |
CJ TOTAL (II) | 369 767.00 | | 369 767.00 | 369 767.00 |
CO Grand total (0 to V) | 379 767.00 | | 379 767.00 | 379 767.00 |
CS Evaluated investments - equity method | | | 1.00 | |
CU Other investments | 10 000.00 | | 10 000.00 | 10 000.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 000.00 | | | 1 000.00 |
DH Retained earnings | -2 230.00 | | | -2 230.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 365 852.00 | | | 365 852.00 |
DL TOTAL (I) | 364 622.00 | | | 364 622.00 |
DV Miscellaneous Loans and Financial Debts (4) | 13 000.00 | | | 13 000.00 |
DY Tax and social security liabilities | 2 145.00 | | | 2 145.00 |
EC TOTAL (IV) | 15 145.00 | | | 15 145.00 |
EE Grand total (I to V) | 379 767.00 | | | 379 767.00 |
EG Accrued income and payables due within one year | 15 145.00 | | | 15 145.00 |
EI Including equity loans | 13 000.00 | | | 13 000.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 1 966.00 | |
GF Total Operating Expenses (II) | | | 1 966.00 | |
GG - OPERATING RESULT (I - II) | | | -1 966.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 369 963.00 | |
GP Total financial income (V) | | | 369 963.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 369 963.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 367 997.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 2 145.00 | | | 2 145.00 |
HL TOTAL REVENUE (I + III + V + VII) | 369 963.00 | | | 369 963.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 4 111.00 | | | 4 111.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 365 852.00 | | | 365 852.00 |
| |
| 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 | 10 000.00 | | | 10 000.00 |
I3 DECREASES Total Financial Fixed Assets | | | 10 000.00 | |
I4 DECREASES Grand Total | | | 10 000.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 10 000.00 | | | 10 000.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8E Income Taxes | 2 145.00 | 2 145.00 | | 2 145.00 |
VI Group and Associates | 13 000.00 | 13 000.00 | | 13 000.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 15 145.00 | 15 145.00 | | 15 145.00 |
