| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 2 500 000.00 | | 2 500 000.00 | 2 500 000.00 |
BX Customers and related accounts | 3 754.00 | | 3 754.00 | 3 754.00 |
CJ TOTAL (II) | 3 754.00 | | 3 754.00 | 3 754.00 |
CO Grand total (0 to V) | 2 503 754.00 | | 2 503 754.00 | 2 503 754.00 |
CS Evaluated investments - equity method | 2 500 000.00 | | 2 500 000.00 | 2 500 000.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 2 500 087.00 | 2 500 087.00 | | 2 500 087.00 |
DB Share, merger, contribution premiums, etc. | 24 999.00 | 24 999.00 | | 24 999.00 |
DH Retained earnings | -30 439.00 | -26 757.00 | | -30 439.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | | -3 681.00 | | |
DL TOTAL (I) | 2 494 647.00 | 2 494 647.00 | | 2 494 647.00 |
DU Loans and Debts from Credit Institutions (3) | 5 952.00 | 2 276.00 | | 5 952.00 |
DX Trade payables and related accounts | 3 075.00 | 3 000.00 | | 3 075.00 |
DY Tax and social security liabilities | 80.00 | 77.00 | | 80.00 |
EC TOTAL (IV) | 9 107.00 | 5 353.00 | | 9 107.00 |
EE Grand total (I to V) | 2 503 754.00 | 2 500 000.00 | | 2 503 754.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 5 952.00 | 2 276.00 | | 5 952.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FQ Other income | | | 3 754.00 | |
FR Total operating income (I) | | | 3 754.00 | |
FW Other purchases and external expenses | | | 3 580.00 | |
FX Taxes, duties, and similar payments | | | 160.00 | |
GF Total Operating Expenses (II) | | | 3 740.00 | |
GG - OPERATING RESULT (I - II) | | | 14.00 | |
GR Interest and similar expenses | | | 14.00 | |
GU Total financial expenses (VI) | | | 14.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -14.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 3 754.00 | | | 3 754.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | -3 754.00 | -3 681.00 | | -3 754.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | | -3 681.00 | | |
| |
| 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 | 2 500 000.00 | | | 2 500 000.00 |
I3 DECREASES Total Financial Fixed Assets | | | 2 500 000.00 | |
I4 DECREASES Grand Total | | | 2 500 000.00 | |
KD ACQUISITIONS Total including other intangible assets | | -65.00 | | |
LQ ACQUISITIONS Total Financial Fixed Assets | 2 500 000.00 | | | 2 500 000.00 |
| |
| 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 | 3 075.00 | 3 075.00 | | 3 075.00 |
VG Loans with a maturity of up to one year at origin | 5 953.00 | 5 953.00 | | 5 953.00 |
VQ Other Taxes, Duties, and Similar Debts | 80.00 | 80.00 | | 80.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 9 108.00 | 9 108.00 | | 9 108.00 |
