| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | | | | |
BX Customers and related accounts | 1 020.00 | | 1 020.00 | 1 020.00 |
BZ Other receivables | | | | |
CF Cash and cash equivalents | 3 256.00 | | 3 256.00 | 3 256.00 |
CJ TOTAL (II) | 4 276.00 | | 4 276.00 | 4 276.00 |
CO Grand total (0 to V) | 4 276.00 | | 4 276.00 | 4 276.00 |
CU Other investments | | | | |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 25 000.00 | 25 000.00 | | 25 000.00 |
DH Retained earnings | -16 098.00 | -1 031.00 | | -16 098.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -4 795.00 | -15 066.00 | | -4 795.00 |
DL TOTAL (I) | 4 105.00 | 8 901.00 | | 4 105.00 |
DV Miscellaneous Loans and Financial Debts (4) | | 50 046.00 | | |
DX Trade payables and related accounts | 170.00 | 1 714.00 | | 170.00 |
EC TOTAL (IV) | 170.00 | 51 760.00 | | 170.00 |
EE Grand total (I to V) | 4 276.00 | 60 662.00 | | 4 276.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FP Reversals of depreciation and provisions, transfer of expenses | | | | |
FR Total operating income (I) | | | | |
FW Other purchases and external expenses | | | 5 723.00 | |
FX Taxes, duties, and similar payments | | | 72.00 | |
GE Other Expenses | | | 1.00 | |
GF Total Operating Expenses (II) | | | 5 796.00 | |
GG - OPERATING RESULT (I - II) | | | -5 796.00 | |
GI Supported loss or transferred profit (IV) | | | | |
GJ Financial income from other securities and fixed asset receivables | | | | |
GM Reversals of provisions and transfers of expenses | | | 11 000.00 | |
GP Total financial income (V) | | | 11 000.00 | |
GQ Financial allocations to depreciation and provisions | | | | |
GU Total financial expenses (VI) | | | | |
GV - FINANCIAL INCOME (V - VI) | | | 11 000.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 5 203.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HB Exceptional income from capital transactions | 1 021.00 | 6 481.00 | | 1 021.00 |
HD Total exceptional income (VII) | 1 021.00 | 6 481.00 | | 1 021.00 |
HE Exceptional expenses on management operations | | 50 048.00 | | |
HF Exceptional expenses on capital transactions | 11 020.00 | 50.00 | | 11 020.00 |
HH Total exceptional expenses (VIII) | 11 020.00 | 50 098.00 | | 11 020.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -9 999.00 | -43 617.00 | | -9 999.00 |
HL TOTAL REVENUE (I + III + V + VII) | 12 021.00 | 53 113.00 | | 12 021.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 16 816.00 | 68 180.00 | | 16 816.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -4 795.00 | -15 066.00 | | -4 795.00 |
| |
| 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 | 11 020.00 | | | 11 020.00 |
I3 DECREASES Total Financial Fixed Assets | | 11 020.00 | | |
I4 DECREASES Grand Total | | 11 020.00 | | |
LQ ACQUISITIONS Total Financial Fixed Assets | 11 020.00 | | | 11 020.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
7B Total provisions for depreciation | 11 000.00 | | | 11 000.00 |
7C Grand total | 11 000.00 | | | 11 000.00 |
9U on fixed assets – equity investments | | | | |
| |
| 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 | 170.00 | 170.00 | | 170.00 |
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 | 170.00 | 170.00 | | 170.00 |
