| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 1 000.00 | 37.00 | 962.00 | 1 000.00 |
BX Customers and related accounts | 3 600.00 | | 3 600.00 | 3 600.00 |
CF Cash and cash equivalents | 11 299.00 | | 11 299.00 | 11 299.00 |
CJ TOTAL (II) | 14 899.00 | | 14 899.00 | 14 899.00 |
CO Grand total (0 to V) | 15 899.00 | 37.00 | 15 862.00 | 15 899.00 |
CU Other investments | 1 000.00 | 37.00 | 962.00 | 1 000.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 12 500.00 | 12 500.00 | | 12 500.00 |
DH Retained earnings | -5 437.00 | | | -5 437.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 5 200.00 | -5 437.00 | | 5 200.00 |
DL TOTAL (I) | 12 262.00 | 7 062.00 | | 12 262.00 |
DX Trade payables and related accounts | 3 600.00 | 5 400.00 | | 3 600.00 |
EA Other liabilities | | 1 000.00 | | |
EC TOTAL (IV) | 3 600.00 | 6 400.00 | | 3 600.00 |
EE Grand total (I to V) | 15 862.00 | 13 462.00 | | 15 862.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 3 600.00 | |
FR Total operating income (I) | | | 3 600.00 | |
FW Other purchases and external expenses | | | -1 754.00 | |
FX Taxes, duties, and similar payments | | | 76.00 | |
GF Total Operating Expenses (II) | | | -1 678.00 | |
GG - OPERATING RESULT (I - II) | | | 5 278.00 | |
GM Reversals of provisions and transfers of expenses | | | 8.00 | |
GP Total financial income (V) | | | 8.00 | |
GQ Financial allocations to depreciation and provisions | | | 37.00 | |
GR Interest and similar expenses | | | 49.00 | |
GU Total financial expenses (VI) | | | 86.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -78.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 5 200.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 3 608.00 | | | 3 608.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | -1 591.00 | 5 437.00 | | -1 591.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 5 200.00 | -5 437.00 | | 5 200.00 |
| |
| 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 | 1 000.00 | | | 1 000.00 |
I3 DECREASES Total Financial Fixed Assets | | | 1 000.00 | |
I4 DECREASES Grand Total | | | 1 000.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 1 000.00 | | | 1 000.00 |
| |
| 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 | 3 600.00 | 3 600.00 | | 3 600.00 |
UX Other trade receivables | 3 600.00 | | | 3 600.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 3 600.00 | 3 600.00 | | 3 600.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 3 600.00 | 3 600.00 | | 3 600.00 |
