| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 50 500.00 | | 50 500.00 | 50 500.00 |
BZ Other receivables | 28 700.00 | | 28 700.00 | 28 700.00 |
CF Cash and cash equivalents | | | | |
CJ TOTAL (II) | 28 700.00 | | 28 700.00 | 28 700.00 |
CO Grand total (0 to V) | 79 200.00 | | 79 200.00 | 79 200.00 |
CU Other investments | 50 500.00 | | 50 500.00 | 50 500.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 100.00 | 100.00 | | 100.00 |
DD Legal reserve (1) | 10.00 | 10.00 | | 10.00 |
DH Retained earnings | 51 587.00 | 51 859.00 | | 51 587.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -200.00 | -272.00 | | -200.00 |
DL TOTAL (I) | 51 497.00 | 51 697.00 | | 51 497.00 |
DU Loans and Debts from Credit Institutions (3) | | 30.00 | | |
DV Miscellaneous Loans and Financial Debts (4) | 24 103.00 | 23 996.00 | | 24 103.00 |
DX Trade payables and related accounts | 3 600.00 | 3 600.00 | | 3 600.00 |
EC TOTAL (IV) | 27 703.00 | 27 626.00 | | 27 703.00 |
EE Grand total (I to V) | 79 200.00 | 79 323.00 | | 79 200.00 |
EG Accrued income and payables due within one year | 27 703.00 | 27 626.00 | | 27 703.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | | 30.00 | | |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 200.00 | |
GF Total Operating Expenses (II) | | | 200.00 | |
GG - OPERATING RESULT (I - II) | | | -200.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -200.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 200.00 | 272.00 | | 200.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -200.00 | -272.00 | | -200.00 |
| |
| 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 | 50 500.00 | | | 50 500.00 |
I3 DECREASES Total Financial Fixed Assets | | | 50 500.00 | |
I4 DECREASES Grand Total | | | 50 500.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 50 500.00 | | | 50 500.00 |
| |
| 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 | 3 600.00 | 3 600.00 | | 3 600.00 |
VB VAT | 600.00 | 600.00 | | 600.00 |
VI Group and Associates | 24 103.00 | 24 103.00 | | 24 103.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 28 100.00 | 28 100.00 | | 28 100.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 28 700.00 | 28 700.00 | | 28 700.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 27 703.00 | 27 703.00 | | 27 703.00 |
