| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 8 000.00 | | 8 000.00 | 8 000.00 |
BZ Other receivables | 75 943.00 | | 75 943.00 | 75 943.00 |
CF Cash and cash equivalents | 10 000.00 | | 10 000.00 | 10 000.00 |
CJ TOTAL (II) | 85 943.00 | | 85 943.00 | 85 943.00 |
CO Grand total (0 to V) | 93 943.00 | | 93 943.00 | 93 943.00 |
CU Other investments | 8 000.00 | | 8 000.00 | 8 000.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 28 000.00 | 28 000.00 | | 28 000.00 |
DD Legal reserve (1) | 1 716.00 | | | 1 716.00 |
DG Other reserves | 11 532.00 | | | 11 532.00 |
DH Retained earnings | | -21 068.00 | | |
DI RESULTS FOR THE YEAR (Profit or Loss) | 51 019.00 | 34 316.00 | | 51 019.00 |
DL TOTAL (I) | 92 267.00 | 41 248.00 | | 92 267.00 |
DX Trade payables and related accounts | 1 392.00 | 684.00 | | 1 392.00 |
DY Tax and social security liabilities | 284.00 | | | 284.00 |
EC TOTAL (IV) | 1 676.00 | 684.00 | | 1 676.00 |
EE Grand total (I to V) | 93 943.00 | 41 932.00 | | 93 943.00 |
EG Accrued income and payables due within one year | 1 676.00 | 684.00 | | 1 676.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 708.00 | |
GF Total Operating Expenses (II) | | | 708.00 | |
GG - OPERATING RESULT (I - II) | | | -708.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 52 011.00 | |
GP Total financial income (V) | | | 52 011.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 52 011.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 51 303.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 284.00 | | | 284.00 |
HL TOTAL REVENUE (I + III + V + VII) | 52 011.00 | 35 000.00 | | 52 011.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 992.00 | 684.00 | | 992.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 51 019.00 | 34 316.00 | | 51 019.00 |
| |
| 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 | 8 000.00 | | | 8 000.00 |
I3 DECREASES Total Financial Fixed Assets | | | 8 000.00 | |
I4 DECREASES Grand Total | | | 8 000.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 8 000.00 | | | 8 000.00 |
| |
| 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 | 1 392.00 | 1 392.00 | | 1 392.00 |
8E Income Taxes | 284.00 | 284.00 | | 284.00 |
VC Group and associates | 75 943.00 | 75 943.00 | | 75 943.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 75 943.00 | 75 943.00 | | 75 943.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 1 676.00 | 1 676.00 | | 1 676.00 |
