| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 1 490.00 | | 1 490.00 | 1 490.00 |
BZ Other receivables | 1 024.00 | | 1 024.00 | 1 024.00 |
CF Cash and cash equivalents | 7 829.00 | | 7 829.00 | 7 829.00 |
CJ TOTAL (II) | 8 854.00 | | 8 854.00 | 8 854.00 |
CO Grand total (0 to V) | 10 344.00 | | 10 344.00 | 10 344.00 |
CU Other investments | 1 490.00 | | 1 490.00 | 1 490.00 |
| |
| 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 | -856.00 | | | -856.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -1 549.00 | -856.00 | | -1 549.00 |
DL TOTAL (I) | -1 406.00 | 143.00 | | -1 406.00 |
DV Miscellaneous Loans and Financial Debts (4) | 10 000.00 | 10 000.00 | | 10 000.00 |
DX Trade payables and related accounts | 1 200.00 | 600.00 | | 1 200.00 |
EA Other liabilities | 550.00 | 47.00 | | 550.00 |
EC TOTAL (IV) | 11 750.00 | 10 647.00 | | 11 750.00 |
EE Grand total (I to V) | 10 344.00 | 10 790.00 | | 10 344.00 |
EG Accrued income and payables due within one year | 1 750.00 | 647.00 | | 1 750.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 1 449.00 | |
GF Total Operating Expenses (II) | | | 1 449.00 | |
GG - OPERATING RESULT (I - II) | | | -1 449.00 | |
GR Interest and similar expenses | | | 100.00 | |
GU Total financial expenses (VI) | | | 100.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -100.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -1 549.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 1 549.00 | 856.00 | | 1 549.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -1 549.00 | -856.00 | | -1 549.00 |
| |
| 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 | 990.00 | | 1 000.00 | 990.00 |
I3 DECREASES Total Financial Fixed Assets | | 500.00 | 1 490.00 | |
I4 DECREASES Grand Total | | 500.00 | 1 490.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 990.00 | | 1 000.00 | 990.00 |
| |
| 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 | 10 000.00 | | 10 000.00 | 10 000.00 |
8B Suppliers and Related Accounts | 1 200.00 | 1 200.00 | | 1 200.00 |
VB VAT | 424.00 | 424.00 | | 424.00 |
VI Group and Associates | 550.00 | 550.00 | | 550.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 600.00 | 600.00 | | 600.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 1 024.00 | 1 024.00 | | 1 024.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 11 750.00 | 1 750.00 | 10 000.00 | 11 750.00 |
