| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 275.00 | | 275.00 | 275.00 |
BZ Other receivables | 138.00 | | 138.00 | 138.00 |
CF Cash and cash equivalents | 349 569.00 | | 349 569.00 | 349 569.00 |
CJ TOTAL (II) | 349 706.00 | | 349 706.00 | 349 706.00 |
CO Grand total (0 to V) | 349 981.00 | | 349 981.00 | 349 981.00 |
CU Other investments | 275.00 | | 275.00 | 275.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 000.00 | 1 000.00 | | 1 000.00 |
DH Retained earnings | -1 097.00 | -716.00 | | -1 097.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 269 936.00 | -381.00 | | 269 936.00 |
DL TOTAL (I) | 269 838.00 | -97.00 | | 269 838.00 |
DU Loans and Debts from Credit Institutions (3) | | 201.00 | | |
DV Miscellaneous Loans and Financial Debts (4) | 79 993.00 | 300.00 | | 79 993.00 |
DX Trade payables and related accounts | 150.00 | | | 150.00 |
EC TOTAL (IV) | 80 143.00 | 501.00 | | 80 143.00 |
EE Grand total (I to V) | 349 981.00 | 404.00 | | 349 981.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 372.00 | |
GF Total Operating Expenses (II) | | | 372.00 | |
GG - OPERATING RESULT (I - II) | | | -371.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 350 000.00 | |
GP Total financial income (V) | | | 350 000.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 350 000.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 349 629.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 79 693.00 | | | 79 693.00 |
HL TOTAL REVENUE (I + III + V + VII) | 350 000.00 | | | 350 000.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 80 065.00 | 381.00 | | 80 065.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 269 936.00 | -381.00 | | 269 936.00 |
| |
| 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 | 275.00 | | | 275.00 |
I3 DECREASES Total Financial Fixed Assets | | | 275.00 | |
I4 DECREASES Grand Total | | | 275.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 275.00 | | | 275.00 |
| |
| 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 | 150.00 | 150.00 | | 150.00 |
VB VAT | 138.00 | 138.00 | | 138.00 |
VI Group and Associates | 79 993.00 | 79 993.00 | | 79 993.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 138.00 | 138.00 | | 138.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 80 143.00 | 80 143.00 | | 80 143.00 |
