| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 20 000.00 | | 20 000.00 | 20 000.00 |
BZ Other receivables | 19 576.00 | | 19 576.00 | 19 576.00 |
CF Cash and cash equivalents | | | | |
CJ TOTAL (II) | 19 576.00 | | 19 576.00 | 19 576.00 |
CO Grand total (0 to V) | 39 576.00 | | 39 576.00 | 39 576.00 |
CU Other investments | 20 000.00 | | 20 000.00 | 20 000.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 4 000.00 | 4 000.00 | | 4 000.00 |
DH Retained earnings | -3 539.00 | -3 093.00 | | -3 539.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -1 591.00 | -447.00 | | -1 591.00 |
DL TOTAL (I) | -1 130.00 | 461.00 | | -1 130.00 |
DU Loans and Debts from Credit Institutions (3) | 238.00 | | | 238.00 |
DV Miscellaneous Loans and Financial Debts (4) | 37 174.00 | 32 474.00 | | 37 174.00 |
DX Trade payables and related accounts | 3 294.00 | 2 238.00 | | 3 294.00 |
EC TOTAL (IV) | 40 706.00 | 34 712.00 | | 40 706.00 |
EE Grand total (I to V) | 39 576.00 | 35 172.00 | | 39 576.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 1 191.00 | |
FX Taxes, duties, and similar payments | | | 154.00 | |
GE Other Expenses | | | | |
GF Total Operating Expenses (II) | | | 1 345.00 | |
GG - OPERATING RESULT (I - II) | | | -1 345.00 | |
GR Interest and similar expenses | | | 238.00 | |
GU Total financial expenses (VI) | | | 238.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -238.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -1 583.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | 8.00 | | | 8.00 |
HH Total exceptional expenses (VIII) | 8.00 | | | 8.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -8.00 | | | -8.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 1 591.00 | 447.00 | | 1 591.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -1 591.00 | -447.00 | | -1 591.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8A Miscellaneous Loans and Financial Debts | 37 174.00 | 37 174.00 | | 37 174.00 |
8B Suppliers and Related Accounts | 3 294.00 | 3 294.00 | | 3 294.00 |
VG Loans with a maturity of up to one year at origin | 238.00 | 238.00 | | 238.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 19 576.00 | 19 576.00 | | 19 576.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 40 706.00 | 40 706.00 | | 40 706.00 |
