| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 3 000.00 | | 3 000.00 | 3 000.00 |
BX Customers and related accounts | 6 240.00 | | 6 240.00 | 6 240.00 |
BZ Other receivables | 327.00 | | 327.00 | 327.00 |
CD Marketable securities | 15.00 | | 15.00 | 15.00 |
CF Cash and cash equivalents | 544.00 | | 544.00 | 544.00 |
CJ TOTAL (II) | 7 125.00 | | 7 125.00 | 7 125.00 |
CO Grand total (0 to V) | 10 125.00 | | 10 125.00 | 10 125.00 |
CU Other investments | 3 000.00 | | 3 000.00 | 3 000.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 3 000.00 | | | 3 000.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -597.00 | | | -597.00 |
DL TOTAL (I) | 2 403.00 | | | 2 403.00 |
DV Miscellaneous Loans and Financial Debts (4) | 6 593.00 | | | 6 593.00 |
DX Trade payables and related accounts | 90.00 | | | 90.00 |
DY Tax and social security liabilities | 1 040.00 | | | 1 040.00 |
EC TOTAL (IV) | 7 723.00 | | | 7 723.00 |
EE Grand total (I to V) | 10 125.00 | | | 10 125.00 |
EG Accrued income and payables due within one year | 7 723.00 | | | 7 723.00 |
EI Including equity loans | 6 593.00 | | | 6 593.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | | | 5 200.00 | |
FJ Net sales | | | 5 200.00 | |
FR Total operating income (I) | | | 5 200.00 | |
FW Other purchases and external expenses | | | 5 797.00 | |
GF Total Operating Expenses (II) | | | 5 797.00 | |
GG - OPERATING RESULT (I - II) | | | -597.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -597.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 5 200.00 | | | 5 200.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 5 797.00 | | | 5 797.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -597.00 | | | -597.00 |
| |
| 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 | 90.00 | 90.00 | | 90.00 |
8D Social Security and Other Social Organizations | 1 040.00 | 1 040.00 | | 1 040.00 |
8K Other liabilities (including liabilities related to repo transactions) | 6 593.00 | 6 593.00 | | 6 593.00 |
UX Other trade receivables | 6 240.00 | 6 240.00 | | 6 240.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 327.00 | 327.00 | | 327.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 6 567.00 | 6 567.00 | | 6 567.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 7 723.00 | 7 723.00 | | 7 723.00 |
