| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 300 150.00 | | 300 150.00 | 300 150.00 |
BZ Other receivables | 2 923.00 | | 2 923.00 | 2 923.00 |
CF Cash and cash equivalents | 15 434.00 | | 15 434.00 | 15 434.00 |
CJ TOTAL (II) | 18 358.00 | | 18 358.00 | 18 358.00 |
CO Grand total (0 to V) | 318 508.00 | | 318 508.00 | 318 508.00 |
CS Evaluated investments - equity method | 300 150.00 | | 300 150.00 | 300 150.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 301 000.00 | 301 000.00 | | 301 000.00 |
DH Retained earnings | -12 171.00 | | | -12 171.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 11 545.00 | -12 171.00 | | 11 545.00 |
DL TOTAL (I) | 300 373.00 | 288 828.00 | | 300 373.00 |
DV Miscellaneous Loans and Financial Debts (4) | 11 744.00 | 11 673.00 | | 11 744.00 |
DX Trade payables and related accounts | 6 240.00 | 4 326.00 | | 6 240.00 |
DZ Fixed asset liabilities and related accounts | 150.00 | 150.00 | | 150.00 |
EC TOTAL (IV) | 18 134.00 | 16 149.00 | | 18 134.00 |
EE Grand total (I to V) | 318 508.00 | 304 978.00 | | 318 508.00 |
EG Accrued income and payables due within one year | 18 134.00 | 16 149.00 | | 18 134.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FQ Other income | | | 5.00 | |
FR Total operating income (I) | | | 5.00 | |
FU Purchases of raw materials and other supplies | | | | |
FW Other purchases and external expenses | | | 3 269.00 | |
FX Taxes, duties, and similar payments | | | 190.00 | |
GF Total Operating Expenses (II) | | | 3 459.00 | |
GG - OPERATING RESULT (I - II) | | | -3 454.00 | |
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) | | | 11 545.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 15 005.00 | | | 15 005.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 3 459.00 | 12 171.00 | | 3 459.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 11 545.00 | -12 171.00 | | 11 545.00 |
| |
| 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 | 300 150.00 | | | 300 150.00 |
I3 DECREASES Total Financial Fixed Assets | | | 300 150.00 | |
I4 DECREASES Grand Total | | | 300 150.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 300 150.00 | | | 300 150.00 |
| |
| 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 | 6 240.00 | 6 240.00 | | 6 240.00 |
8J Fixed Asset Liabilities and Related Accounts | 150.00 | 150.00 | | 150.00 |
VB VAT | 2 924.00 | 2 924.00 | | 2 924.00 |
VI Group and Associates | 11 744.00 | 11 744.00 | | 11 744.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 2 924.00 | 2 924.00 | | 2 924.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 18 134.00 | 18 134.00 | | 18 134.00 |
