| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 5 490.00 | | 5 490.00 | 5 490.00 |
BZ Other receivables | 26 611.00 | | 26 611.00 | 26 611.00 |
CF Cash and cash equivalents | 59.00 | | 59.00 | 59.00 |
CJ TOTAL (II) | 26 670.00 | | 26 670.00 | 26 670.00 |
CO Grand total (0 to V) | 32 160.00 | | 32 160.00 | 32 160.00 |
CU Other investments | 5 490.00 | | 5 490.00 | 5 490.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 000.00 | 1 000.00 | | 1 000.00 |
DH Retained earnings | -425.00 | -390.00 | | -425.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 490.00 | -35.00 | | 490.00 |
DL TOTAL (I) | 1 064.00 | 574.00 | | 1 064.00 |
DV Miscellaneous Loans and Financial Debts (4) | 30 996.00 | 31 236.00 | | 30 996.00 |
DY Tax and social security liabilities | 100.00 | 810.00 | | 100.00 |
EC TOTAL (IV) | 31 096.00 | 32 046.00 | | 31 096.00 |
EE Grand total (I to V) | 32 160.00 | 32 620.00 | | 32 160.00 |
EG Accrued income and payables due within one year | 31 096.00 | 32 046.00 | | 31 096.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FQ Other income | | | 1 500.00 | |
FR Total operating income (I) | | | 1 500.00 | |
FW Other purchases and external expenses | | | 1 125.00 | |
FX Taxes, duties, and similar payments | | | 134.00 | |
GE Other Expenses | | | | |
GF Total Operating Expenses (II) | | | 1 259.00 | |
GG - OPERATING RESULT (I - II) | | | 240.00 | |
GL Other interest and similar income | | | 250.00 | |
GP Total financial income (V) | | | 250.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 250.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 490.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 1 750.00 | 1 850.00 | | 1 750.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 1 259.00 | 1 886.00 | | 1 259.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 490.00 | -35.00 | | 490.00 |
| |
| 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 | 5 490.00 | | | 5 490.00 |
I3 DECREASES Total Financial Fixed Assets | | | 5 490.00 | |
I4 DECREASES Grand Total | | | 5 490.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 5 490.00 | | | 5 490.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
VB VAT | 100.00 | | | 100.00 |
VC Group and associates | 26 511.00 | | | 26 511.00 |
VI Group and Associates | 30 996.00 | 30 996.00 | | 30 996.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 26 611.00 | 26 611.00 | | 26 611.00 |
VW VAT | 100.00 | 100.00 | | 100.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 31 096.00 | 31 096.00 | | 31 096.00 |
