| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 112.00 | | 112.00 | 112.00 |
BZ Other receivables | 4 910.00 | | 4 910.00 | 4 910.00 |
CF Cash and cash equivalents | 3 089.00 | | 3 089.00 | 3 089.00 |
CJ TOTAL (II) | 8 000.00 | | 8 000.00 | 8 000.00 |
CO Grand total (0 to V) | 8 112.00 | | 8 112.00 | 8 112.00 |
CU Other investments | 112.00 | | 112.00 | 112.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 500.00 | 1 500.00 | | 1 500.00 |
DH Retained earnings | -5 873.00 | -1 259.00 | | -5 873.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -3 570.00 | -4 615.00 | | -3 570.00 |
DL TOTAL (I) | -7 943.00 | -4 373.00 | | -7 943.00 |
DU Loans and Debts from Credit Institutions (3) | | 98.00 | | |
DV Miscellaneous Loans and Financial Debts (4) | 11 432.00 | 7 132.00 | | 11 432.00 |
DX Trade payables and related accounts | 199.00 | 85.00 | | 199.00 |
DY Tax and social security liabilities | 4 425.00 | 2 604.00 | | 4 425.00 |
EC TOTAL (IV) | 16 055.00 | 9 918.00 | | 16 055.00 |
EE Grand total (I to V) | 8 112.00 | 5 545.00 | | 8 112.00 |
EG Accrued income and payables due within one year | 16 055.00 | 9 918.00 | | 16 055.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | | 98.00 | | |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 1 343.00 | |
FX Taxes, duties, and similar payments | | | 463.00 | |
GF Total Operating Expenses (II) | | | 1 806.00 | |
GG - OPERATING RESULT (I - II) | | | -1 806.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 72.00 | |
GP Total financial income (V) | | | 72.00 | |
GR Interest and similar expenses | | | 15.00 | |
GU Total financial expenses (VI) | | | 15.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 57.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -1 749.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 1 821.00 | 2 604.00 | | 1 821.00 |
HL TOTAL REVENUE (I + III + V + VII) | 72.00 | 64.00 | | 72.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 3 642.00 | 4 679.00 | | 3 642.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -3 570.00 | -4 615.00 | | -3 570.00 |
| |
| 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 | 112.00 | | | 112.00 |
I3 DECREASES Total Financial Fixed Assets | | | 112.00 | |
I4 DECREASES Grand Total | | | 112.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 112.00 | | | 112.00 |
| |
| 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 | 199.00 | 199.00 | | 199.00 |
8E Income Taxes | 4 425.00 | 4 425.00 | | 4 425.00 |
VB VAT | 15.00 | 15.00 | | 15.00 |
VC Group and associates | 4 896.00 | 4 896.00 | | 4 896.00 |
VI Group and Associates | 11 432.00 | 11 432.00 | | 11 432.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 4 910.00 | 4 910.00 | | 4 910.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 16 055.00 | 16 055.00 | | 16 055.00 |
