| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BX Customers and related accounts | 3 120.00 | | 3 120.00 | 3 120.00 |
BZ Other receivables | 13 120.00 | | 13 120.00 | 13 120.00 |
CF Cash and cash equivalents | 6 848.00 | | 6 848.00 | 6 848.00 |
CJ TOTAL (II) | 23 088.00 | | 23 088.00 | 23 088.00 |
CO Grand total (0 to V) | 23 088.00 | | 23 088.00 | 23 088.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 20 000.00 | | | 20 000.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -3 340.00 | | | -3 340.00 |
DL TOTAL (I) | 16 660.00 | | | 16 660.00 |
DX Trade payables and related accounts | 6 428.00 | | | 6 428.00 |
EC TOTAL (IV) | 6 428.00 | | | 6 428.00 |
EE Grand total (I to V) | 23 088.00 | | | 23 088.00 |
EG Accrued income and payables due within one year | 6 428.00 | | | 6 428.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 3 120.00 | | 3 120.00 | 3 120.00 |
FJ Net sales | 3 120.00 | | 3 120.00 | 3 120.00 |
FR Total operating income (I) | | | 3 120.00 | |
FW Other purchases and external expenses | | | 6 460.00 | |
GF Total Operating Expenses (II) | | | 6 460.00 | |
GG - OPERATING RESULT (I - II) | | | -3 340.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -3 340.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HB Exceptional income from capital transactions | 35 000.00 | | | 35 000.00 |
HD Total exceptional income (VII) | 35 000.00 | | | 35 000.00 |
HF Exceptional expenses on capital transactions | 35 000.00 | | | 35 000.00 |
HH Total exceptional expenses (VIII) | 35 000.00 | | | 35 000.00 |
HL TOTAL REVENUE (I + III + V + VII) | 38 120.00 | | | 38 120.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 41 460.00 | | | 41 460.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -3 340.00 | | | -3 340.00 |
| |
| 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 | | | 35 000.00 | |
I3 DECREASES Total Financial Fixed Assets | | 35 000.00 | | |
I4 DECREASES Grand Total | | 35 000.00 | | |
LQ ACQUISITIONS Total Financial Fixed Assets | | | 35 000.00 | |
| |
| 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 | 6 428.00 | 6 428.00 | | 6 428.00 |
UX Other trade receivables | 3 120.00 | 3 120.00 | | 3 120.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 13 120.00 | 13 120.00 | | 13 120.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 16 240.00 | 16 240.00 | | 16 240.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 6 428.00 | 6 428.00 | | 6 428.00 |
