| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 7 200.00 | 7 200.00 | | 7 200.00 |
BZ Other receivables | 142.00 | | 142.00 | 142.00 |
CF Cash and cash equivalents | 366.00 | | 366.00 | 366.00 |
CJ TOTAL (II) | 508.00 | | 508.00 | 508.00 |
CO Grand total (0 to V) | 7 708.00 | 7 200.00 | 508.00 | 7 708.00 |
CU Other investments | 7 200.00 | 7 200.00 | | 7 200.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 7 622.00 | 7 622.00 | | 7 622.00 |
DD Legal reserve (1) | 762.00 | 762.00 | | 762.00 |
DH Retained earnings | -15 054.00 | -7 254.00 | | -15 054.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 707.00 | -7 800.00 | | 707.00 |
DL TOTAL (I) | -5 962.00 | -6 669.00 | | -5 962.00 |
DV Miscellaneous Loans and Financial Debts (4) | 6 470.00 | 6 470.00 | | 6 470.00 |
DX Trade payables and related accounts | | 936.00 | | |
EC TOTAL (IV) | 6 470.00 | 7 406.00 | | 6 470.00 |
EE Grand total (I to V) | 508.00 | 737.00 | | 508.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 45.00 | |
FX Taxes, duties, and similar payments | | | 28.00 | |
GF Total Operating Expenses (II) | | | 73.00 | |
GG - OPERATING RESULT (I - II) | | | -73.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 780.00 | |
GQ Financial allocations to depreciation and provisions | | | | |
GU Total financial expenses (VI) | | | | |
GV - FINANCIAL INCOME (V - VI) | | | | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -73.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 780.00 | | | 780.00 |
HD Total exceptional income (VII) | 780.00 | | | 780.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 780.00 | | | 780.00 |
HL TOTAL REVENUE (I + III + V + VII) | 780.00 | | | 780.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 73.00 | 7 800.00 | | 73.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 707.00 | -7 800.00 | | 707.00 |
| |
| 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 | 7 200.00 | | | 7 200.00 |
I3 DECREASES Total Financial Fixed Assets | | | 7 200.00 | |
I4 DECREASES Grand Total | | | 7 200.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 7 200.00 | | | 7 200.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
7B Total provisions for depreciation | 7 200.00 | | | 7 200.00 |
7C Grand total | 7 200.00 | | | 7 200.00 |
9U on fixed assets – equity investments | | | | |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
VB VAT | 10.00 | | | 10.00 |
VI Group and Associates | 6 470.00 | | 6 470.00 | 6 470.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 132.00 | | | 132.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 142.00 | 142.00 | | 142.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 6 470.00 | | 6 470.00 | 6 470.00 |
