| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 378 000.00 | | 378 000.00 | 378 000.00 |
BX Customers and related accounts | 13 726.00 | | 13 726.00 | 13 726.00 |
BZ Other receivables | 963.00 | | 963.00 | 963.00 |
CF Cash and cash equivalents | 219 307.00 | | 219 307.00 | 219 307.00 |
CJ TOTAL (II) | 233 997.00 | | 233 997.00 | 233 997.00 |
CO Grand total (0 to V) | 611 997.00 | | 611 997.00 | 611 997.00 |
CU Other investments | 378 000.00 | | 378 000.00 | 378 000.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 350 000.00 | | | 350 000.00 |
DD Legal reserve (1) | 5 394.00 | | | 5 394.00 |
DG Other reserves | 102 488.00 | | | 102 488.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 147 737.00 | | | 147 737.00 |
DL TOTAL (I) | 605 620.00 | | | 605 620.00 |
DV Miscellaneous Loans and Financial Debts (4) | 5 453.00 | | | 5 453.00 |
DY Tax and social security liabilities | 924.00 | | | 924.00 |
EC TOTAL (IV) | 6 377.00 | | | 6 377.00 |
EE Grand total (I to V) | 611 997.00 | | | 611 997.00 |
EG Accrued income and payables due within one year | 6 377.00 | | | 6 377.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 1 337.00 | |
GF Total Operating Expenses (II) | | | 1 338.00 | |
GG - OPERATING RESULT (I - II) | | | -1 338.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 150 000.00 | |
GP Total financial income (V) | | | 150 000.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 150 000.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 148 661.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 924.00 | | | 924.00 |
HL TOTAL REVENUE (I + III + V + VII) | 150 000.00 | | | 150 000.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 2 262.00 | | | 2 262.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 147 737.00 | | | 147 737.00 |
| |
| 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 | 378 000.00 | | | 378 000.00 |
I3 DECREASES Total Financial Fixed Assets | | | 378 000.00 | |
I4 DECREASES Grand Total | | | 378 000.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 378 000.00 | | | 378 000.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8E Income Taxes | 924.00 | 924.00 | | 924.00 |
UX Other trade receivables | 13 726.00 | 13 726.00 | | 13 726.00 |
VB VAT | 963.00 | 963.00 | | 963.00 |
VI Group and Associates | 5 453.00 | 5 453.00 | | 5 453.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 14 689.00 | 14 689.00 | | 14 689.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 6 377.00 | 6 377.00 | | 6 377.00 |
