| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 30 000.00 | | 30 000.00 | 30 000.00 |
BZ Other receivables | 12 668.00 | | 12 668.00 | 12 668.00 |
CF Cash and cash equivalents | 6 037.00 | | 6 037.00 | 6 037.00 |
CJ TOTAL (II) | 18 705.00 | | 18 705.00 | 18 705.00 |
CO Grand total (0 to V) | 48 705.00 | | 48 705.00 | 48 705.00 |
CU Other investments | 30 000.00 | | 30 000.00 | 30 000.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 500.00 | 1 500.00 | | 1 500.00 |
DD Legal reserve (1) | 150.00 | 150.00 | | 150.00 |
DG Other reserves | 8 459.00 | 12 066.00 | | 8 459.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 12 413.00 | -3 607.00 | | 12 413.00 |
DL TOTAL (I) | 22 522.00 | 10 109.00 | | 22 522.00 |
DV Miscellaneous Loans and Financial Debts (4) | 23 500.00 | 33 500.00 | | 23 500.00 |
DX Trade payables and related accounts | 2 682.00 | 4 878.00 | | 2 682.00 |
DY Tax and social security liabilities | 1.00 | 3.00 | | 1.00 |
EC TOTAL (IV) | 26 183.00 | 38 381.00 | | 26 183.00 |
EE Grand total (I to V) | 48 705.00 | 48 490.00 | | 48 705.00 |
EG Accrued income and payables due within one year | 2 683.00 | 38 381.00 | | 2 683.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 1 354.00 | |
FX Taxes, duties, and similar payments | | | | |
FY Salaries and Wages | | | 1 233.00 | |
GF Total Operating Expenses (II) | | | 2 587.00 | |
GG - OPERATING RESULT (I - II) | | | -2 587.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 15 000.00 | |
GP Total financial income (V) | | | 15 000.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 15 000.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 12 413.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | | 31.00 | | |
HH Total exceptional expenses (VIII) | | 31.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | | -31.00 | | |
HL TOTAL REVENUE (I + III + V + VII) | 15 000.00 | | | 15 000.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 2 587.00 | 3 607.00 | | 2 587.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 12 413.00 | -3 607.00 | | 12 413.00 |
| |
| 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 | 30 000.00 | | | 30 000.00 |
I3 DECREASES Total Financial Fixed Assets | | | 30 000.00 | |
I4 DECREASES Grand Total | | | 30 000.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 30 000.00 | | | 30 000.00 |
| |
| 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 | 2 682.00 | 2 682.00 | | 2 682.00 |
8C Staff and Related Accounts | 1.00 | 1.00 | | 1.00 |
VC Group and associates | 12 668.00 | 12 668.00 | | 12 668.00 |
VI Group and Associates | 23 500.00 | | 23 500.00 | 23 500.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 12 668.00 | 12 668.00 | | 12 668.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 26 183.00 | 2 683.00 | 23 500.00 | 26 183.00 |
