| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 8 200.00 | | 8 200.00 | 8 200.00 |
BZ Other receivables | 99 417.00 | | 99 417.00 | 99 417.00 |
CF Cash and cash equivalents | 2 742.00 | | 2 742.00 | 2 742.00 |
CJ TOTAL (II) | 102 159.00 | | 102 159.00 | 102 159.00 |
CO Grand total (0 to V) | 110 359.00 | | 110 359.00 | 110 359.00 |
CU Other investments | 8 200.00 | | 8 200.00 | 8 200.00 |
| |
| 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 | -8.00 | | | -8.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 8.00 | -8.00 | | 8.00 |
DL TOTAL (I) | 1 000.00 | 992.00 | | 1 000.00 |
DU Loans and Debts from Credit Institutions (3) | | 33.00 | | |
DV Miscellaneous Loans and Financial Debts (4) | 106 660.00 | 99 298.00 | | 106 660.00 |
DX Trade payables and related accounts | 2 700.00 | 1 950.00 | | 2 700.00 |
EC TOTAL (IV) | 109 360.00 | 101 281.00 | | 109 360.00 |
EE Grand total (I to V) | 110 359.00 | 102 273.00 | | 110 359.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 2 285.00 | |
GF Total Operating Expenses (II) | | | 2 285.00 | |
GG - OPERATING RESULT (I - II) | | | -2 285.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 1 112.00 | |
GP Total financial income (V) | | | 1 112.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 1 112.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -1 173.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 1 181.00 | 1 600.00 | | 1 181.00 |
HD Total exceptional income (VII) | 1 181.00 | 1 600.00 | | 1 181.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 1 181.00 | 1 600.00 | | 1 181.00 |
HL TOTAL REVENUE (I + III + V + VII) | 2 293.00 | 2 764.00 | | 2 293.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 2 285.00 | 2 773.00 | | 2 285.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 8.00 | -8.00 | | 8.00 |
| |
| 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 | 4 900.00 | | 3 300.00 | 4 900.00 |
I3 DECREASES Total Financial Fixed Assets | | | 8 200.00 | |
I4 DECREASES Grand Total | | | 8 200.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 4 900.00 | | 3 300.00 | 4 900.00 |
| |
| 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 | 2 700.00 | 2 700.00 | | 2 700.00 |
VB VAT | 250.00 | 250.00 | | 250.00 |
VC Group and associates | 99 167.00 | 99 167.00 | | 99 167.00 |
VI Group and Associates | 106 660.00 | 106 660.00 | | 106 660.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 99 417.00 | 99 417.00 | | 99 417.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 109 360.00 | 109 360.00 | | 109 360.00 |
