| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BF Loans | | | 7.00 | |
BH Other financial assets | 40.00 | | 40.00 | 40.00 |
BJ TOTAL (I) | 40.00 | | 40.00 | 40.00 |
BX Customers and related accounts | 1 056.00 | | 1 056.00 | 1 056.00 |
BZ Other receivables | 673.00 | | 673.00 | 673.00 |
CD Marketable securities | 80.00 | | 80.00 | 80.00 |
CF Cash and cash equivalents | 130.00 | | 130.00 | 130.00 |
CJ TOTAL (II) | 1 939.00 | | 1 939.00 | 1 939.00 |
CO Grand total (0 to V) | 1 979.00 | | 1 979.00 | 1 979.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 000.00 | 1 000.00 | | 1 000.00 |
DH Retained earnings | -164.00 | 228.00 | | -164.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 733.00 | -392.00 | | 733.00 |
DL TOTAL (I) | 1 569.00 | 836.00 | | 1 569.00 |
DY Tax and social security liabilities | 60.00 | | | 60.00 |
EA Other liabilities | 350.00 | | | 350.00 |
EC TOTAL (IV) | 410.00 | | | 410.00 |
EE Grand total (I to V) | 1 979.00 | 836.00 | | 1 979.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | | 1 640.00 | 1 640.00 | |
FJ Net sales | | 1 640.00 | 1 640.00 | |
FR Total operating income (I) | | | 1 640.00 | |
FW Other purchases and external expenses | | | 848.00 | |
FX Taxes, duties, and similar payments | | | | |
GF Total Operating Expenses (II) | | | 848.00 | |
GG - OPERATING RESULT (I - II) | | | 792.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 793.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | | 500.00 | | |
HD Total exceptional income (VII) | | 500.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | | 500.00 | | |
HK Income tax | 60.00 | | | 60.00 |
HL TOTAL REVENUE (I + III + V + VII) | 1 641.00 | 501.00 | | 1 641.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 908.00 | 893.00 | | 908.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 733.00 | -392.00 | | 733.00 |
| |
| 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 | 40.00 | | | 40.00 |
I3 DECREASES Total Financial Fixed Assets | | | 40.00 | |
I4 DECREASES Grand Total | | | 40.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 40.00 | | | 40.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8E Income Taxes | 60.00 | 60.00 | | 60.00 |
UX Other trade receivables | 1 056.00 | 1 056.00 | | 1 056.00 |
VB VAT | 673.00 | | 673.00 | 673.00 |
VI Group and Associates | 350.00 | 350.00 | | 350.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 1 729.00 | 1 056.00 | 673.00 | 1 729.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 410.00 | 410.00 | | 410.00 |
| |
| 11 - Earnings appropriation & miscellaneous information | Amount for year N | Amount for year N-1 | Amount 1 to 5 years | Amount more than 5 years |
ST Other accounts | 788.00 | | | 788.00 |
XQ Rental, rental and co-ownership charges | 60.00 | | | 60.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 848.00 | | | 848.00 |
