| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 356 226.00 | | 356 226.00 | 356 226.00 |
BX Customers and related accounts | 1 020.00 | | 1 020.00 | 1 020.00 |
CF Cash and cash equivalents | 50.00 | | 50.00 | 50.00 |
CJ TOTAL (II) | 1 070.00 | | 1 070.00 | 1 070.00 |
CO Grand total (0 to V) | 357 296.00 | | 357 296.00 | 357 296.00 |
CU Other investments | 356 226.00 | | 356 226.00 | 356 226.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 7 500.00 | | | 7 500.00 |
DB Share, merger, contribution premiums, etc. | 325 000.00 | | | 325 000.00 |
DD Legal reserve (1) | 750.00 | | | 750.00 |
DH Retained earnings | 23 816.00 | | | 23 816.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 51.00 | | | 51.00 |
DL TOTAL (I) | 357 117.00 | | | 357 117.00 |
DY Tax and social security liabilities | 179.00 | | | 179.00 |
EC TOTAL (IV) | 179.00 | | | 179.00 |
EE Grand total (I to V) | 357 296.00 | | | 357 296.00 |
EG Accrued income and payables due within one year | 179.00 | | | 179.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 850.00 | | 850.00 | 850.00 |
FJ Net sales | 850.00 | | 850.00 | 850.00 |
FR Total operating income (I) | | | 850.00 | |
FW Other purchases and external expenses | | | 799.00 | |
GF Total Operating Expenses (II) | | | 799.00 | |
GG - OPERATING RESULT (I - II) | | | 50.00 | |
GI Supported loss or transferred profit (IV) | | | 1.00 | |
GL Other interest and similar income | | | 9.00 | |
GP Total financial income (V) | | | 9.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 9.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 60.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 9.00 | | | 9.00 |
HL TOTAL REVENUE (I + III + V + VII) | 859.00 | | | 859.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 808.00 | | | 808.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 51.00 | | | 51.00 |
| |
| 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 | 356 226.00 | | | 356 226.00 |
I3 DECREASES Total Financial Fixed Assets | | | 356 226.00 | |
I4 DECREASES Grand Total | | | 356 226.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 356 226.00 | | | 356 226.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8D Social Security and Other Social Organizations | 179.00 | 179.00 | | 179.00 |
UX Other trade receivables | 1 020.00 | 1 020.00 | | 1 020.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 1 020.00 | 1 020.00 | | 1 020.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 179.00 | 179.00 | | 179.00 |
