| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 8 250.00 | | 8 250.00 | 8 250.00 |
BZ Other receivables | 108 210.00 | | 108 210.00 | 108 210.00 |
CF Cash and cash equivalents | 3 965.00 | | 3 965.00 | 3 965.00 |
CJ TOTAL (II) | 112 175.00 | | 112 175.00 | 112 175.00 |
CO Grand total (0 to V) | 120 425.00 | | 120 425.00 | 120 425.00 |
CU Other investments | 8 250.00 | | 8 250.00 | 8 250.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 120 000.00 | 120 000.00 | | 120 000.00 |
DH Retained earnings | -2 383.00 | -2 286.00 | | -2 383.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 616.00 | -96.00 | | 616.00 |
DL TOTAL (I) | 118 233.00 | 117 616.00 | | 118 233.00 |
DU Loans and Debts from Credit Institutions (3) | | 15.00 | | |
DX Trade payables and related accounts | 1 980.00 | 1 950.00 | | 1 980.00 |
DY Tax and social security liabilities | 212.00 | | | 212.00 |
EC TOTAL (IV) | 2 192.00 | 1 965.00 | | 2 192.00 |
EE Grand total (I to V) | 120 425.00 | 119 581.00 | | 120 425.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 1 120.00 | |
FX Taxes, duties, and similar payments | | | 212.00 | |
GF Total Operating Expenses (II) | | | 1 332.00 | |
GG - OPERATING RESULT (I - II) | | | -1 332.00 | |
GL Other interest and similar income | | | 1 949.00 | |
GP Total financial income (V) | | | 1 949.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 1 949.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 616.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 1 949.00 | 2 216.00 | | 1 949.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 1 332.00 | 2 312.00 | | 1 332.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 616.00 | -96.00 | | 616.00 |
| |
| 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 | 8 250.00 | | | 8 250.00 |
I3 DECREASES Total Financial Fixed Assets | | | 8 250.00 | |
I4 DECREASES Grand Total | | | 8 250.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 8 250.00 | | | 8 250.00 |
| |
| 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 | 1 980.00 | 1 980.00 | | 1 980.00 |
VC Group and associates | 108 211.00 | | | 108 211.00 |
VQ Other Taxes, Duties, and Similar Debts | 212.00 | 212.00 | | 212.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 108 211.00 | 108 211.00 | | 108 211.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 2 192.00 | 2 192.00 | | 2 192.00 |
