| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BH Other financial assets | 20.00 | | 20.00 | 20.00 |
BJ TOTAL (I) | 5 020.00 | | 5 020.00 | 5 020.00 |
CF Cash and cash equivalents | 2 299.00 | | 2 299.00 | 2 299.00 |
CJ TOTAL (II) | 2 299.00 | | 2 299.00 | 2 299.00 |
CO Grand total (0 to V) | 7 319.00 | | 7 319.00 | 7 319.00 |
CU Other investments | 5 000.00 | | 5 000.00 | 5 000.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 10 000.00 | 10 000.00 | | 10 000.00 |
DH Retained earnings | -25 812.00 | -20 662.00 | | -25 812.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -5 532.00 | -5 150.00 | | -5 532.00 |
DL TOTAL (I) | -21 344.00 | -15 812.00 | | -21 344.00 |
DV Miscellaneous Loans and Financial Debts (4) | 18 613.00 | 18 396.00 | | 18 613.00 |
DX Trade payables and related accounts | 5 000.00 | 4 880.00 | | 5 000.00 |
EA Other liabilities | 5 050.00 | 5 000.00 | | 5 050.00 |
EC TOTAL (IV) | 28 663.00 | 28 276.00 | | 28 663.00 |
EE Grand total (I to V) | 7 319.00 | 12 464.00 | | 7 319.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 5 265.00 | |
GF Total Operating Expenses (II) | | | 5 265.00 | |
GG - OPERATING RESULT (I - II) | | | -5 265.00 | |
GR Interest and similar expenses | | | 267.00 | |
GU Total financial expenses (VI) | | | 267.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -267.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -5 532.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 5 532.00 | 5 150.00 | | 5 532.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -5 532.00 | -5 150.00 | | -5 532.00 |
| |
| 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 | 5 020.00 | | | 5 020.00 |
I3 DECREASES Total Financial Fixed Assets | | | 5 020.00 | |
I4 DECREASES Grand Total | | | 5 020.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 5 020.00 | | | 5 020.00 |
| |
| 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 | 5 000.00 | 5 000.00 | | 5 000.00 |
8K Other liabilities (including liabilities related to repo transactions) | 5 050.00 | 5 050.00 | | 5 050.00 |
UT Other financial assets | 20.00 | 20.00 | | 20.00 |
VI Group and Associates | 18 613.00 | 18 613.00 | | 18 613.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | | 1.00 | | |
VT TOTAL – STATEMENT OF RECEIVABLES | 20.00 | 20.00 | | 20.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 28 663.00 | 28 663.00 | | 28 663.00 |
