| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 1 680 000.00 | | 1 680 000.00 | 1 680 000.00 |
CF Cash and cash equivalents | 6 456.00 | | 6 456.00 | 6 456.00 |
CJ TOTAL (II) | 6 456.00 | | 6 456.00 | 6 456.00 |
CO Grand total (0 to V) | 1 686 456.00 | | 1 686 456.00 | 1 686 456.00 |
CS Evaluated investments - equity method | 1 680 000.00 | | 1 680 000.00 | 1 680 000.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 240 000.00 | 240 000.00 | | 240 000.00 |
DD Legal reserve (1) | 24 000.00 | 24 000.00 | | 24 000.00 |
DG Other reserves | 1 124 304.00 | 1 426 070.00 | | 1 124 304.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 296 958.00 | -1 765.00 | | 296 958.00 |
DL TOTAL (I) | 1 685 263.00 | 1 688 304.00 | | 1 685 263.00 |
DY Tax and social security liabilities | 1 193.00 | | | 1 193.00 |
EC TOTAL (IV) | 1 193.00 | | | 1 193.00 |
EE Grand total (I to V) | 1 686 456.00 | 1 688 304.00 | | 1 686 456.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 1 596.00 | |
FX Taxes, duties, and similar payments | | | 253.00 | |
GF Total Operating Expenses (II) | | | 1 849.00 | |
GG - OPERATING RESULT (I - II) | | | -1 849.00 | |
GP Total financial income (V) | | | 300 000.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 300 000.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 298 151.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 1 193.00 | | | 1 193.00 |
HL TOTAL REVENUE (I + III + V + VII) | 300 000.00 | | | 300 000.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 3 042.00 | 1 765.00 | | 3 042.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 296 958.00 | -1 765.00 | | 296 958.00 |
| |
| 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 | 1 680 000.00 | | | 1 680 000.00 |
I3 DECREASES Total Financial Fixed Assets | | | 1 680 000.00 | |
I4 DECREASES Grand Total | | | 1 680 000.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 1 680 000.00 | | | 1 680 000.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8D Social Security and Other Social Organizations | 1 193.00 | 1 193.00 | | 1 193.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 1 193.00 | 1 193.00 | | 1 193.00 |
