| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 8 500.00 | | 8 500.00 | 8 500.00 |
BZ Other receivables | 164.00 | | 164.00 | 164.00 |
CF Cash and cash equivalents | 131 239.00 | | 131 239.00 | 131 239.00 |
CJ TOTAL (II) | 131 403.00 | | 131 403.00 | 131 403.00 |
CO Grand total (0 to V) | 139 903.00 | | 139 903.00 | 139 903.00 |
CU Other investments | 8 500.00 | | 8 500.00 | 8 500.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 7 500.00 | | | 7 500.00 |
DD Legal reserve (1) | 750.00 | | | 750.00 |
DH Retained earnings | 98 875.00 | | | 98 875.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 28 195.00 | | | 28 195.00 |
DL TOTAL (I) | 135 319.00 | | | 135 319.00 |
DU Loans and Debts from Credit Institutions (3) | 28.00 | | | 28.00 |
DV Miscellaneous Loans and Financial Debts (4) | 929.00 | | | 929.00 |
DX Trade payables and related accounts | 360.00 | | | 360.00 |
DY Tax and social security liabilities | 3 267.00 | | | 3 267.00 |
EC TOTAL (IV) | 4 583.00 | | | 4 583.00 |
EE Grand total (I to V) | 139 903.00 | | | 139 903.00 |
EG Accrued income and payables due within one year | 4 583.00 | | | 4 583.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 422.00 | |
GF Total Operating Expenses (II) | | | 422.00 | |
GG - OPERATING RESULT (I - II) | | | -422.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 31 884.00 | |
GP Total financial income (V) | | | 31 884.00 | |
GS Negative differences of foreign exchange | | | 65.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 31 884.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 31 462.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 3 267.00 | | | 3 267.00 |
HL TOTAL REVENUE (I + III + V + VII) | 31 884.00 | | | 31 884.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 3 689.00 | | | 3 689.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 28 195.00 | | | 28 195.00 |
| |
| 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 | 8 400.00 | | 100.00 | 8 400.00 |
I3 DECREASES Total Financial Fixed Assets | | | 8 500.00 | |
I4 DECREASES Grand Total | | | 8 500.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 8 400.00 | | 100.00 | 8 400.00 |
| |
| 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 | 360.00 | 360.00 | | 360.00 |
8E Income Taxes | 3 267.00 | 3 267.00 | | 3 267.00 |
VB VAT | 164.00 | 164.00 | | 164.00 |
VH Loans with a maturity of more than one year at origin | 28.00 | 28.00 | | 28.00 |
VI Group and Associates | 929.00 | 929.00 | | 929.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 164.00 | 164.00 | | 164.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 4 583.00 | 4 583.00 | | 4 583.00 |
