| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AN Land | 6 000.00 | 6 000.00 | | 6 000.00 |
AT Other tangible assets | 6 000.00 | 6 000.00 | | 6 000.00 |
BJ TOTAL (I) | 6 000.00 | 6 000.00 | | 6 000.00 |
BZ Other receivables | 64 000.00 | | 64 000.00 | 64 000.00 |
CF Cash and cash equivalents | 349 000.00 | | 349 000.00 | 349 000.00 |
CJ TOTAL (II) | 413 000.00 | | 413 000.00 | 413 000.00 |
CO Grand total (0 to V) | 420 000.00 | 6 000.00 | 413 000.00 | 420 000.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 350 000.00 | 350 000.00 | | 350 000.00 |
DB Share, merger, contribution premiums, etc. | 560 000.00 | 560 000.00 | | 560 000.00 |
DH Retained earnings | -733 000.00 | -724 000.00 | | -733 000.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 231 000.00 | -8 000.00 | | 231 000.00 |
DL TOTAL (I) | 409 000.00 | 177 000.00 | | 409 000.00 |
DP Provisions for Risks | | 240 000.00 | | |
DR TOTAL (IV) | | 240 000.00 | | |
DX Trade payables and related accounts | 5 000.00 | 4 000.00 | | 5 000.00 |
EC TOTAL (IV) | 5 000.00 | 4 000.00 | | 5 000.00 |
EE Grand total (I to V) | 413 000.00 | 421 000.00 | | 413 000.00 |
| |
| 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 | | | 240 000.00 | |
FR Total operating income (I) | | | 240 000.00 | |
FW Other purchases and external expenses | | | 9 000.00 | |
FX Taxes, duties, and similar payments | | | 1 000.00 | |
GD Operating Expenses - Contingencies and Expenses: Provisions | | | -240 000.00 | |
GF Total Operating Expenses (II) | | | -230 000.00 | |
GG - OPERATING RESULT (I - II) | | | 230 000.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 1 000.00 | |
GP Total financial income (V) | | | 1 000.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 1 000.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 231 000.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 241 000.00 | 2 000.00 | | 241 000.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 10 000.00 | 10 000.00 | | 10 000.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 231 000.00 | -8 000.00 | | 231 000.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
5Z Total provisions for risks and expenses | 240.00 | | -240.00 | 240.00 |
| |
| 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 | 5 000.00 | 5 000.00 | | 5 000.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 5 000.00 | 5 000.00 | | 5 000.00 |
