| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 1.00 | 1.00 | | 1.00 |
BX Customers and related accounts | 6 309.00 | | 6 309.00 | 6 309.00 |
CD Marketable securities | 12 197.00 | 14.00 | 12 183.00 | 12 197.00 |
CF Cash and cash equivalents | 7.00 | | 7.00 | 7.00 |
CJ TOTAL (II) | 18 513.00 | 14.00 | 18 498.00 | 18 513.00 |
CO Grand total (0 to V) | 18 514.00 | 15.00 | 18 498.00 | 18 514.00 |
CU Other investments | 1.00 | 1.00 | | 1.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 12 500.00 | 12 500.00 | | 12 500.00 |
DH Retained earnings | -317.00 | -292.00 | | -317.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 7.00 | -25.00 | | 7.00 |
DL TOTAL (I) | 12 189.00 | 12 183.00 | | 12 189.00 |
DX Trade payables and related accounts | 6 309.00 | 9 909.00 | | 6 309.00 |
EC TOTAL (IV) | 6 309.00 | 9 909.00 | | 6 309.00 |
EE Grand total (I to V) | 18 498.00 | 22 092.00 | | 18 498.00 |
| |
| 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 | | | 7 254.00 | |
FR Total operating income (I) | | | 7 254.00 | |
FW Other purchases and external expenses | | | 7 254.00 | |
GF Total Operating Expenses (II) | | | 7 254.00 | |
GM Reversals of provisions and transfers of expenses | | | 43.00 | |
GP Total financial income (V) | | | 43.00 | |
GQ Financial allocations to depreciation and provisions | | | | |
GT Net expenses on sales of marketable securities | | | 36.00 | |
GU Total financial expenses (VI) | | | 36.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 7.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 7.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 7 297.00 | 7 255.00 | | 7 297.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 7 291.00 | 7 280.00 | | 7 291.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 7.00 | -25.00 | | 7.00 |
| |
| 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 | 1.00 | | | 1.00 |
I3 DECREASES Total Financial Fixed Assets | | | 1.00 | |
I4 DECREASES Grand Total | | | 1.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 1.00 | | | 1.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
6X Other provisions for depreciation | 57.00 | | 43.00 | 57.00 |
7B Total provisions for depreciation | 58.00 | | 43.00 | 58.00 |
7C Grand total | 58.00 | | 43.00 | 58.00 |
9U on fixed assets – equity investments | | | | |
UG - Financial | | | 43.00 | |
| |
| 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 | 6 309.00 | 6 309.00 | | 6 309.00 |
UX Other trade receivables | 6 309.00 | | | 6 309.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 6 309.00 | 6 309.00 | | 6 309.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 6 309.00 | 6 309.00 | | 6 309.00 |
