| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 120 000.00 | | 120 000.00 | 120 000.00 |
CF Cash and cash equivalents | 403 213.00 | | 403 213.00 | 403 213.00 |
CJ TOTAL (II) | 403 213.00 | | 403 213.00 | 403 213.00 |
CO Grand total (0 to V) | 523 213.00 | | 523 213.00 | 523 213.00 |
CU Other investments | 120 000.00 | | 120 000.00 | 120 000.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 20 000.00 | 20 000.00 | | 20 000.00 |
DD Legal reserve (1) | 2 000.00 | | | 2 000.00 |
DG Other reserves | 4 569.00 | | | 4 569.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 492 715.00 | 291 569.00 | | 492 715.00 |
DL TOTAL (I) | 519 284.00 | 311 569.00 | | 519 284.00 |
DV Miscellaneous Loans and Financial Debts (4) | | 120 806.00 | | |
DX Trade payables and related accounts | 803.00 | 1 400.00 | | 803.00 |
DY Tax and social security liabilities | 3 126.00 | 1 159.00 | | 3 126.00 |
EC TOTAL (IV) | 3 929.00 | 123 365.00 | | 3 929.00 |
EE Grand total (I to V) | 523 213.00 | 434 934.00 | | 523 213.00 |
EG Accrued income and payables due within one year | 3 929.00 | 123 365.00 | | 3 929.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 4 159.00 | |
GF Total Operating Expenses (II) | | | 4 159.00 | |
GG - OPERATING RESULT (I - II) | | | -4 159.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 500 000.00 | |
GP Total financial income (V) | | | 500 000.00 | |
GR Interest and similar expenses | | | | |
GU Total financial expenses (VI) | | | | |
GV - FINANCIAL INCOME (V - VI) | | | 500 000.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 495 841.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 3 126.00 | 1 159.00 | | 3 126.00 |
HL TOTAL REVENUE (I + III + V + VII) | 500 000.00 | 300 000.00 | | 500 000.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 7 285.00 | 8 431.00 | | 7 285.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 492 715.00 | 291 569.00 | | 492 715.00 |
| |
| 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 | 120 000.00 | | | 120 000.00 |
I3 DECREASES Total Financial Fixed Assets | | | 120 000.00 | |
I4 DECREASES Grand Total | | | 120 000.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 120 000.00 | | | 120 000.00 |
| |
| 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 | 803.00 | 803.00 | | 803.00 |
8E Income Taxes | 3 126.00 | 3 126.00 | | 3 126.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 3 929.00 | 3 929.00 | | 3 929.00 |
