| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 304.00 | 16.00 | 288.00 | 304.00 |
BZ Other receivables | 4 001.00 | | 4 001.00 | 4 001.00 |
CJ TOTAL (II) | 4 001.00 | | 4 001.00 | 4 001.00 |
CO Grand total (0 to V) | 4 305.00 | 16.00 | 4 289.00 | 4 305.00 |
CU Other investments | 304.00 | 16.00 | 288.00 | 304.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 8 000.00 | 8 000.00 | | 8 000.00 |
DH Retained earnings | -3 477.00 | -10.00 | | -3 477.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -3 833.00 | -3 468.00 | | -3 833.00 |
DL TOTAL (I) | 689.00 | 4 523.00 | | 689.00 |
DU Loans and Debts from Credit Institutions (3) | | 48.00 | | |
DX Trade payables and related accounts | 3 600.00 | 3 000.00 | | 3 600.00 |
EC TOTAL (IV) | 3 600.00 | 3 048.00 | | 3 600.00 |
EE Grand total (I to V) | 4 289.00 | 7 571.00 | | 4 289.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FQ Other income | | | | |
FR Total operating income (I) | | | | |
FW Other purchases and external expenses | | | 3 715.00 | |
FX Taxes, duties, and similar payments | | | 173.00 | |
GE Other Expenses | | | | |
GF Total Operating Expenses (II) | | | 3 888.00 | |
GG - OPERATING RESULT (I - II) | | | -3 888.00 | |
GQ Financial allocations to depreciation and provisions | | | 16.00 | |
GU Total financial expenses (VI) | | | 16.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -16.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -3 904.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | -71.00 | -60.00 | | -71.00 |
HL TOTAL REVENUE (I + III + V + VII) | | 1.00 | | |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 3 833.00 | 3 468.00 | | 3 833.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -3 833.00 | -3 468.00 | | -3 833.00 |
HP References: Equipment leasing | 1.00 | | | 1.00 |
| |
| 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 | 208.00 | | 96.00 | 208.00 |
I3 DECREASES Total Financial Fixed Assets | | | 304.00 | |
I4 DECREASES Grand Total | | | 304.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 208.00 | | 96.00 | 208.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
7B Total provisions for depreciation | | 16.00 | | |
7C Grand total | | 16.00 | | |
UG - Financial | | 16.00 | | |
| |
| 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 | 3 600.00 | 3 600.00 | | 3 600.00 |
VC Group and associates | 4 001.00 | 4 001.00 | | 4 001.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 4 001.00 | 4 001.00 | | 4 001.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 3 600.00 | 3 600.00 | | 3 600.00 |
