| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 10 700.00 | | 10 700.00 | 10 700.00 |
BX Customers and related accounts | 12 720.00 | | 12 720.00 | 12 720.00 |
BZ Other receivables | 2 120.00 | | 2 120.00 | 2 120.00 |
CJ TOTAL (II) | 14 840.00 | | 14 840.00 | 14 840.00 |
CO Grand total (0 to V) | 25 540.00 | | 25 540.00 | 25 540.00 |
CU Other investments | 10 700.00 | | 10 700.00 | 10 700.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 6 000.00 | 6 000.00 | | 6 000.00 |
DH Retained earnings | -2 926.00 | -2 614.00 | | -2 926.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -295.00 | -312.00 | | -295.00 |
DL TOTAL (I) | 2 778.00 | 3 073.00 | | 2 778.00 |
DU Loans and Debts from Credit Institutions (3) | 258.00 | 3.00 | | 258.00 |
DV Miscellaneous Loans and Financial Debts (4) | 7 513.00 | 7 558.00 | | 7 513.00 |
DX Trade payables and related accounts | 12 870.00 | 8 780.00 | | 12 870.00 |
DY Tax and social security liabilities | 2 120.00 | 1 445.00 | | 2 120.00 |
EC TOTAL (IV) | 22 761.00 | 17 786.00 | | 22 761.00 |
EE Grand total (I to V) | 25 540.00 | 20 859.00 | | 25 540.00 |
EI Including equity loans | 7 513.00 | | | 7 513.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 119 150.00 | | 119 150.00 | 119 150.00 |
FJ Net sales | 119 150.00 | | 119 150.00 | 119 150.00 |
FQ Other income | | | 10.00 | |
FR Total operating income (I) | | | 119 160.00 | |
FW Other purchases and external expenses | | | 119 454.00 | |
GF Total Operating Expenses (II) | | | 119 455.00 | |
GG - OPERATING RESULT (I - II) | | | -295.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -295.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 119 160.00 | 86 100.00 | | 119 160.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 119 455.00 | 86 412.00 | | 119 455.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -295.00 | -312.00 | | -295.00 |
| |
| 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 | 10 700.00 | | | 10 700.00 |
I3 DECREASES Total Financial Fixed Assets | | | 10 700.00 | |
I4 DECREASES Grand Total | | | 10 700.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 10 700.00 | | | 10 700.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8A Miscellaneous Loans and Financial Debts | 7 513.00 | 7 513.00 | | 7 513.00 |
8B Suppliers and Related Accounts | 12 870.00 | 12 870.00 | | 12 870.00 |
UX Other trade receivables | 12 720.00 | 12 720.00 | | 12 720.00 |
VB VAT | 2 120.00 | 2 120.00 | | 2 120.00 |
VG Loans with a maturity of up to one year at origin | 258.00 | 258.00 | | 258.00 |
VI Group and Associates | -7 513.00 | -7 513.00 | | -7 513.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 14 840.00 | 14 840.00 | | 14 840.00 |
VW VAT | 2 120.00 | 2 120.00 | | 2 120.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 15 248.00 | 15 248.00 | | 15 248.00 |
