| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 1 500 000.00 | | 1 500 000.00 | 1 500 000.00 |
BZ Other receivables | 1 100.00 | | 1 100.00 | 1 100.00 |
CF Cash and cash equivalents | 644 098.00 | | 644 098.00 | 644 098.00 |
CJ TOTAL (II) | 645 198.00 | | 645 198.00 | 645 198.00 |
CO Grand total (0 to V) | 2 145 198.00 | | 2 145 198.00 | 2 145 198.00 |
CU Other investments | 1 500 000.00 | | 1 500 000.00 | 1 500 000.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 500 000.00 | 1 500 000.00 | | 1 500 000.00 |
DH Retained earnings | -7 608.00 | | | -7 608.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 642 631.00 | -7 608.00 | | 642 631.00 |
DL TOTAL (I) | 2 135 023.00 | 1 492 392.00 | | 2 135 023.00 |
DU Loans and Debts from Credit Institutions (3) | | 58.00 | | |
DV Miscellaneous Loans and Financial Debts (4) | 1 133.00 | | | 1 133.00 |
DX Trade payables and related accounts | 5 760.00 | 8 220.00 | | 5 760.00 |
DY Tax and social security liabilities | 3 282.00 | | | 3 282.00 |
EC TOTAL (IV) | 10 175.00 | 8 278.00 | | 10 175.00 |
EE Grand total (I to V) | 2 145 198.00 | 1 500 670.00 | | 2 145 198.00 |
EI Including equity loans | 1 133.00 | | | 1 133.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 2 954.00 | |
GF Total Operating Expenses (II) | | | 2 954.00 | |
GG - OPERATING RESULT (I - II) | | | -2 954.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 648 867.00 | |
GK Income from other securities and fixed asset receivables | | | 6.00 | |
GP Total financial income (V) | | | 648 867.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 648 867.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 645 913.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 3 282.00 | | | 3 282.00 |
HL TOTAL REVENUE (I + III + V + VII) | 648 867.00 | | | 648 867.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 6 236.00 | 7 608.00 | | 6 236.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 642 631.00 | -7 608.00 | | 642 631.00 |
| |
| 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 | 1 500 000.00 | | | 1 500 000.00 |
I3 DECREASES Total Financial Fixed Assets | | | 1 500 000.00 | |
I4 DECREASES Grand Total | | | 1 500 000.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 1 500 000.00 | | | 1 500 000.00 |
| |
| 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 | 5 760.00 | 5 760.00 | | 5 760.00 |
8E Income Taxes | 3 282.00 | 3 282.00 | | 3 282.00 |
VB VAT | 1 100.00 | 1 100.00 | | 1 100.00 |
VI Group and Associates | 1 133.00 | 1 133.00 | | 1 133.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 1 100.00 | 1 100.00 | | 1 100.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 10 175.00 | 10 175.00 | | 10 175.00 |
