| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 250 000.00 | | 250 000.00 | 250 000.00 |
BZ Other receivables | 119 343.00 | | 119 343.00 | 119 343.00 |
CJ TOTAL (II) | 119 343.00 | | 119 343.00 | 119 343.00 |
CO Grand total (0 to V) | 369 343.00 | | 369 343.00 | 369 343.00 |
CU Other investments | 250 000.00 | | 250 000.00 | 250 000.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 250 000.00 | 250 000.00 | | 250 000.00 |
DD Legal reserve (1) | 5 899.00 | | | 5 899.00 |
DH Retained earnings | 112 069.00 | | | 112 069.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -3 392.00 | 117 968.00 | | -3 392.00 |
DL TOTAL (I) | 364 576.00 | 367 968.00 | | 364 576.00 |
DX Trade payables and related accounts | 4 767.00 | 4 070.00 | | 4 767.00 |
DY Tax and social security liabilities | | 132.00 | | |
EC TOTAL (IV) | 4 767.00 | 4 202.00 | | 4 767.00 |
EE Grand total (I to V) | 369 343.00 | 372 170.00 | | 369 343.00 |
EG Accrued income and payables due within one year | 4 767.00 | 4 202.00 | | 4 767.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 3 392.00 | |
GF Total Operating Expenses (II) | | | 3 392.00 | |
GG - OPERATING RESULT (I - II) | | | -3 392.00 | |
GL Other interest and similar income | | | | |
GP Total financial income (V) | | | | |
GV - FINANCIAL INCOME (V - VI) | | | | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -3 392.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | | 132.00 | | |
HL TOTAL REVENUE (I + III + V + VII) | | 123 250.00 | | |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 3 392.00 | 5 282.00 | | 3 392.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -3 392.00 | 117 968.00 | | -3 392.00 |
| |
| 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 | 250 000.00 | | | 250 000.00 |
I3 DECREASES Total Financial Fixed Assets | | | 250 000.00 | |
I4 DECREASES Grand Total | | | 250 000.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 250 000.00 | | | 250 000.00 |
| |
| 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 | 4 767.00 | 4 767.00 | | 4 767.00 |
VC Group and associates | 119 343.00 | 119 343.00 | | 119 343.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 119 343.00 | 119 343.00 | | 119 343.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 4 767.00 | 4 767.00 | | 4 767.00 |
