| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 100.00 | | 100.00 | 100.00 |
BX Customers and related accounts | 21 566.00 | | 21 566.00 | 21 566.00 |
BZ Other receivables | 92 183.00 | | 92 183.00 | 92 183.00 |
CF Cash and cash equivalents | 1 056.00 | | 1 056.00 | 1 056.00 |
CJ TOTAL (II) | 114 807.00 | | 114 807.00 | 114 807.00 |
CO Grand total (0 to V) | 114 907.00 | | 114 907.00 | 114 907.00 |
CS Evaluated investments - equity method | 100.00 | | 100.00 | 100.00 |
CU Other investments | | | | |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 4 000.00 | 4 000.00 | | 4 000.00 |
DH Retained earnings | -4 358.00 | -4 571.00 | | -4 358.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -189.00 | 212.00 | | -189.00 |
DL TOTAL (I) | -548.00 | -358.00 | | -548.00 |
DV Miscellaneous Loans and Financial Debts (4) | 110 751.00 | 107 582.00 | | 110 751.00 |
DX Trade payables and related accounts | 1 137.00 | 1 123.00 | | 1 137.00 |
DY Tax and social security liabilities | 3 566.00 | 3 326.00 | | 3 566.00 |
EC TOTAL (IV) | 115 455.00 | 112 032.00 | | 115 455.00 |
EE Grand total (I to V) | 114 907.00 | 111 673.00 | | 114 907.00 |
EG Accrued income and payables due within one year | 115 455.00 | 112 032.00 | | 115 455.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FD Production sold - goods | 1 200.00 | | 1 200.00 | 1 200.00 |
FJ Net sales | 1 200.00 | | 1 200.00 | 1 200.00 |
FR Total operating income (I) | | | 1 200.00 | |
FW Other purchases and external expenses | | | 1 389.00 | |
GF Total Operating Expenses (II) | | | 1 389.00 | |
GG - OPERATING RESULT (I - II) | | | -189.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -189.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 1 200.00 | 1 200.00 | | 1 200.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 1 389.00 | 987.00 | | 1 389.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -189.00 | 212.00 | | -189.00 |
| |
| 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 | 100.00 | | | 100.00 |
I3 DECREASES Total Financial Fixed Assets | | | 100.00 | |
I4 DECREASES Grand Total | | | 100.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 100.00 | | | 100.00 |
| |
| 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 | 1 137.00 | 1 137.00 | | 1 137.00 |
UX Other trade receivables | 21 566.00 | 21 566.00 | | 21 566.00 |
VB VAT | 381.00 | 381.00 | | 381.00 |
VI Group and Associates | 110 751.00 | 110 751.00 | | 110 751.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 91 802.00 | 91 802.00 | | 91 802.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 113 750.00 | 113 750.00 | | 113 750.00 |
VW VAT | 3 566.00 | 3 566.00 | | 3 566.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 115 455.00 | 115 455.00 | | 115 455.00 |
