| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 575 000.00 | | 575 000.00 | 575 000.00 |
CF Cash and cash equivalents | 163 466.00 | | 163 466.00 | 163 466.00 |
CJ TOTAL (II) | 163 466.00 | | 163 466.00 | 163 466.00 |
CO Grand total (0 to V) | 738 466.00 | | 738 466.00 | 738 466.00 |
CU Other investments | 575 000.00 | | 575 000.00 | 575 000.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 600 000.00 | | | 600 000.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 133 584.00 | | | 133 584.00 |
DL TOTAL (I) | 733 584.00 | | | 733 584.00 |
DX Trade payables and related accounts | 960.00 | | | 960.00 |
DY Tax and social security liabilities | 3 922.00 | | | 3 922.00 |
EC TOTAL (IV) | 4 882.00 | | | 4 882.00 |
EE Grand total (I to V) | 738 466.00 | | | 738 466.00 |
EG Accrued income and payables due within one year | 4 882.00 | | | 4 882.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 30 000.00 | | 30 000.00 | 30 000.00 |
FJ Net sales | 30 000.00 | | 30 000.00 | 30 000.00 |
FR Total operating income (I) | | | 30 000.00 | |
FW Other purchases and external expenses | | | 9 714.00 | |
GF Total Operating Expenses (II) | | | 9 714.00 | |
GG - OPERATING RESULT (I - II) | | | 20 286.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 117 219.00 | |
GP Total financial income (V) | | | 117 219.00 | |
GS Negative differences of foreign exchange | | | 65.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 117 219.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 137 506.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 3 922.00 | | | 3 922.00 |
HL TOTAL REVENUE (I + III + V + VII) | 147 219.00 | | | 147 219.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 13 636.00 | | | 13 636.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 133 584.00 | | | 133 584.00 |
| |
| 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 | | | 575 000.00 | |
I3 DECREASES Total Financial Fixed Assets | | | 575 000.00 | |
I4 DECREASES Grand Total | | | 575 000.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | | | 575 000.00 | |
| |
| 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 | 960.00 | 960.00 | | 960.00 |
8E Income Taxes | 3 922.00 | 3 922.00 | | 3 922.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 4 882.00 | 4 882.00 | | 4 882.00 |
