| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BB Receivables related to investments | 2 778.00 | | 2 778.00 | 2 778.00 |
BJ TOTAL (I) | 4 278.00 | | 4 278.00 | 4 278.00 |
BX Customers and related accounts | 2 160.00 | | 2 160.00 | 2 160.00 |
BZ Other receivables | 212.00 | | 212.00 | 212.00 |
CJ TOTAL (II) | 2 372.00 | | 2 372.00 | 2 372.00 |
CO Grand total (0 to V) | 6 650.00 | | 6 650.00 | 6 650.00 |
CU Other investments | 1 500.00 | | 1 500.00 | 1 500.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 2 000.00 | | | 2 000.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 1 044.00 | | | 1 044.00 |
DL TOTAL (I) | 3 044.00 | | | 3 044.00 |
DU Loans and Debts from Credit Institutions (3) | 729.00 | | | 729.00 |
DV Miscellaneous Loans and Financial Debts (4) | 800.00 | | | 800.00 |
DX Trade payables and related accounts | 1 212.00 | | | 1 212.00 |
DY Tax and social security liabilities | 866.00 | | | 866.00 |
EC TOTAL (IV) | 3 606.00 | | | 3 606.00 |
EE Grand total (I to V) | 6 650.00 | | | 6 650.00 |
EG Accrued income and payables due within one year | 3 606.00 | | | 3 606.00 |
EI Including equity loans | 800.00 | | | 800.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | | | 7 800.00 | |
FJ Net sales | | | 7 800.00 | |
FR Total operating income (I) | | | 7 800.00 | |
FW Other purchases and external expenses | | | 6 376.00 | |
FX Taxes, duties, and similar payments | | | 196.00 | |
GF Total Operating Expenses (II) | | | 6 572.00 | |
GG - OPERATING RESULT (I - II) | | | 1 228.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 8.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 1 228.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 184.00 | | | 184.00 |
HL TOTAL REVENUE (I + III + V + VII) | 7 800.00 | | | 7 800.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 6 756.00 | | | 6 756.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 1 044.00 | | | 1 044.00 |
| |
| 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 | | | 4 278.00 | |
I3 DECREASES Total Financial Fixed Assets | | | 4 278.00 | |
I4 DECREASES Grand Total | | | 4 278.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | | | 4 278.00 | |
| |
| 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 | 1 212.00 | 1 212.00 | | 1 212.00 |
8D Social Security and Other Social Organizations | 866.00 | 866.00 | | 866.00 |
UL Receivables related to investments | 2 778.00 | | 2 778.00 | 2 778.00 |
UX Other trade receivables | 2 160.00 | 2 160.00 | | 2 160.00 |
VG Loans with a maturity of up to one year at origin | 729.00 | 729.00 | | 729.00 |
VI Group and Associates | 800.00 | 800.00 | | 800.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 212.00 | 212.00 | | 212.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 5 150.00 | 2 372.00 | 2 778.00 | 5 150.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 3 606.00 | 3 606.00 | | 3 606.00 |
