| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 15 000.00 | | 15 000.00 | 15 000.00 |
CF Cash and cash equivalents | 106 215.00 | | 106 215.00 | 106 215.00 |
CJ TOTAL (II) | 106 215.00 | | 106 215.00 | 106 215.00 |
CO Grand total (0 to V) | 121 215.00 | | 121 215.00 | 121 215.00 |
CU Other investments | 15 000.00 | | 15 000.00 | 15 000.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 000.00 | | | 1 000.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 98 628.00 | | | 98 628.00 |
DL TOTAL (I) | 99 628.00 | | | 99 628.00 |
DV Miscellaneous Loans and Financial Debts (4) | 16 996.00 | | | 16 996.00 |
DX Trade payables and related accounts | 2 172.00 | | | 2 172.00 |
DY Tax and social security liabilities | 2 417.00 | | | 2 417.00 |
EC TOTAL (IV) | 21 586.00 | | | 21 586.00 |
EE Grand total (I to V) | 121 215.00 | | | 121 215.00 |
EG Accrued income and payables due within one year | 21 586.00 | | | 21 586.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 11 554.00 | | 11 554.00 | 11 554.00 |
FJ Net sales | 11 554.00 | | 11 554.00 | 11 554.00 |
FQ Other income | | | 1.00 | |
FR Total operating income (I) | | | 11 556.00 | |
FW Other purchases and external expenses | | | 4 993.00 | |
FX Taxes, duties, and similar payments | | | 75.00 | |
FY Salaries and Wages | | | 6 208.00 | |
FZ Social Security Contributions | | | 1 010.00 | |
GF Total Operating Expenses (II) | | | 12 287.00 | |
GG - OPERATING RESULT (I - II) | | | -731.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 100 000.00 | |
GP Total financial income (V) | | | 100 000.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 100 000.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 99 268.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 640.00 | | | 640.00 |
HL TOTAL REVENUE (I + III + V + VII) | 111 556.00 | | | 111 556.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 12 927.00 | | | 12 927.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 98 628.00 | | | 98 628.00 |
| |
| 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 | | | 15 000.00 | |
I3 DECREASES Total Financial Fixed Assets | | | 15 000.00 | |
I4 DECREASES Grand Total | | | 15 000.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | | | 15 000.00 | |
| |
| 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 | 2 172.00 | 2 172.00 | | 2 172.00 |
8D Social Security and Other Social Organizations | 2 418.00 | 2 418.00 | | 2 418.00 |
8K Other liabilities (including liabilities related to repo transactions) | 16 997.00 | 16 997.00 | | 16 997.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 21 586.00 | 21 586.00 | | 21 586.00 |
