| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 357.00 | -166.00 | 192.00 | 357.00 |
CJ TOTAL (II) | 134.00 | | 134.00 | 134.00 |
CO Grand total (0 to V) | 491.00 | -166.00 | 326.00 | 491.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 200.00 | 200.00 | | 200.00 |
DB Share, merger, contribution premiums, etc. | 11.00 | 10.00 | | 11.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -54.00 | 17.00 | | -54.00 |
DL TOTAL (I) | 157.00 | 227.00 | | 157.00 |
DV Miscellaneous Loans and Financial Debts (4) | 94.00 | | | 94.00 |
DX Trade payables and related accounts | 74.00 | 69.00 | | 74.00 |
DY Tax and social security liabilities | 1.00 | | | 1.00 |
EA Other liabilities | | 45.00 | | |
EC TOTAL (IV) | 169.00 | 114.00 | | 169.00 |
EE Grand total (I to V) | 326.00 | 341.00 | | 326.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | | | 166.00 | |
FJ Net sales | | | 166.00 | |
FP Reversals of depreciation and provisions, transfer of expenses | | | | |
FQ Other income | | | 12.00 | |
FR Total operating income (I) | | | 178.00 | |
FS Purchases of goods (including customs duties) | | | -13.00 | |
FW Other purchases and external expenses | | | -197.00 | |
FX Taxes, duties, and similar payments | | | -1.00 | |
GA Operating Expenses - Depreciation and Amortization | | | -21.00 | |
GG - OPERATING RESULT (I - II) | | | -55.00 | |
GP Total financial income (V) | | | 1.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 1.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -54.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | | -10.00 | | |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -54.00 | 17.00 | | -54.00 |
| |
| 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 | 163.00 | | 50.00 | 163.00 |
I4 DECREASES Grand Total | | -78.00 | 357.00 | |
IY DECREASES Total Tangible Fixed Assets | | -78.00 | 357.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 386.00 | | 50.00 | 386.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
VT TOTAL – STATEMENT OF RECEIVABLES | 115.00 | 115.00 | | 115.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 75.00 | 75.00 | | 75.00 |