| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BB Receivables related to investments | 780.00 | | 780.00 | 780.00 |
BD Other fixed assets | 15.00 | | 15.00 | 15.00 |
BJ TOTAL (I) | 16 295.00 | | 16 295.00 | 16 295.00 |
CF Cash and cash equivalents | | | | |
CJ TOTAL (II) | | | | |
CO Grand total (0 to V) | 16 295.00 | | 16 295.00 | 16 295.00 |
CU Other investments | 15 500.00 | | 15 500.00 | 15 500.00 |
| |
| 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 | -4 824.00 | -3 711.00 | | -4 824.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -1 181.00 | -1 113.00 | | -1 181.00 |
DL TOTAL (I) | -5 006.00 | -3 824.00 | | -5 006.00 |
DU Loans and Debts from Credit Institutions (3) | 24.00 | | | 24.00 |
DV Miscellaneous Loans and Financial Debts (4) | 15 281.00 | 13 420.00 | | 15 281.00 |
DX Trade payables and related accounts | 996.00 | 983.00 | | 996.00 |
DZ Fixed asset liabilities and related accounts | 5 000.00 | 5 000.00 | | 5 000.00 |
EC TOTAL (IV) | 21 301.00 | 19 403.00 | | 21 301.00 |
EE Grand total (I to V) | 16 295.00 | 15 578.00 | | 16 295.00 |
EG Accrued income and payables due within one year | 21 301.00 | 19 403.00 | | 21 301.00 |
EI Including equity loans | 15 281.00 | | | 15 281.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 1 181.00 | |
GF Total Operating Expenses (II) | | | 1 181.00 | |
GG - OPERATING RESULT (I - II) | | | -1 181.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -1 181.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 1 181.00 | 1 113.00 | | 1 181.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -1 181.00 | -1 113.00 | | -1 181.00 |
| |
| 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 | 15 515.00 | | 780.00 | 15 515.00 |
I3 DECREASES Total Financial Fixed Assets | | | 16 295.00 | |
I4 DECREASES Grand Total | | | 16 295.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 15 515.00 | | 780.00 | 15 515.00 |
| |
| 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 | 15 014.00 | 15 014.00 | | 15 014.00 |
8B Suppliers and Related Accounts | 996.00 | 996.00 | | 996.00 |
8J Fixed Asset Liabilities and Related Accounts | 5 000.00 | 5 000.00 | | 5 000.00 |
UL Receivables related to investments | 780.00 | 780.00 | | 780.00 |
VG Loans with a maturity of up to one year at origin | 24.00 | 24.00 | | 24.00 |
VI Group and Associates | 268.00 | 268.00 | | 268.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 780.00 | 780.00 | | 780.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 21 301.00 | 21 301.00 | | 21 301.00 |
