| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 30 720.00 | | 30 720.00 | 30 720.00 |
BZ Other receivables | 41 560.00 | | 41 560.00 | 41 560.00 |
CF Cash and cash equivalents | | | | |
CJ TOTAL (II) | 41 560.00 | | 41 560.00 | 41 560.00 |
CO Grand total (0 to V) | 72 280.00 | | 72 280.00 | 72 280.00 |
CU Other investments | 30 720.00 | | 30 720.00 | 30 720.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 440.00 | 1 440.00 | | 1 440.00 |
DH Retained earnings | 19 879.00 | 12 592.00 | | 19 879.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 7 595.00 | 7 287.00 | | 7 595.00 |
DL TOTAL (I) | 28 914.00 | 21 319.00 | | 28 914.00 |
DU Loans and Debts from Credit Institutions (3) | 208.00 | | | 208.00 |
DV Miscellaneous Loans and Financial Debts (4) | 40 000.00 | 40 000.00 | | 40 000.00 |
DX Trade payables and related accounts | 1 818.00 | 1 200.00 | | 1 818.00 |
DY Tax and social security liabilities | 1 340.00 | 3 619.00 | | 1 340.00 |
EC TOTAL (IV) | 43 366.00 | 44 819.00 | | 43 366.00 |
EE Grand total (I to V) | 72 280.00 | 66 138.00 | | 72 280.00 |
EG Accrued income and payables due within one year | 43 366.00 | 44 819.00 | | 43 366.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 208.00 | | | 208.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FD Production sold - goods | | | 10 000.00 | |
FJ Net sales | | | 10 000.00 | |
FR Total operating income (I) | | | 10 000.00 | |
FW Other purchases and external expenses | | | 856.00 | |
FX Taxes, duties, and similar payments | | | 209.00 | |
GF Total Operating Expenses (II) | | | 1 065.00 | |
GG - OPERATING RESULT (I - II) | | | 8 935.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 8 935.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 1 340.00 | 1 286.00 | | 1 340.00 |
HL TOTAL REVENUE (I + III + V + VII) | 10 000.00 | 10 000.00 | | 10 000.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 2 405.00 | 2 713.00 | | 2 405.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 7 595.00 | 7 287.00 | | 7 595.00 |
| |
| 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 | 30 720.00 | | | 30 720.00 |
I3 DECREASES Total Financial Fixed Assets | | | 30 720.00 | |
I4 DECREASES Grand Total | | | 30 720.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 30 720.00 | | | 30 720.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
VC Group and associates | 28 600.00 | 28 600.00 | | 28 600.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 12 960.00 | 12 960.00 | | 12 960.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 41 560.00 | 41 560.00 | | 41 560.00 |
