| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 1 000.00 | | 1 000.00 | 1 000.00 |
BX Customers and related accounts | 8 800.00 | | 8 800.00 | 8 800.00 |
CJ TOTAL (II) | 8 800.00 | | 8 800.00 | 8 800.00 |
CO Grand total (0 to V) | 9 800.00 | | 9 800.00 | 9 800.00 |
CU Other investments | 1 000.00 | | 1 000.00 | 1 000.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 000.00 | 1 000.00 | | 1 000.00 |
DH Retained earnings | -4 923.00 | -3 907.00 | | -4 923.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 7 341.00 | -1 016.00 | | 7 341.00 |
DL TOTAL (I) | 3 418.00 | -3 923.00 | | 3 418.00 |
DV Miscellaneous Loans and Financial Debts (4) | 5 003.00 | 3 976.00 | | 5 003.00 |
DX Trade payables and related accounts | 952.00 | 947.00 | | 952.00 |
DY Tax and social security liabilities | 427.00 | | | 427.00 |
EC TOTAL (IV) | 6 382.00 | 4 923.00 | | 6 382.00 |
EE Grand total (I to V) | 9 800.00 | 1 000.00 | | 9 800.00 |
EG Accrued income and payables due within one year | 6 382.00 | 4 923.00 | | 6 382.00 |
EI Including equity loans | 5 003.00 | | | 5 003.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | | | 8 800.00 | |
FJ Net sales | | | 8 800.00 | |
FQ Other income | | | | |
FR Total operating income (I) | | | 8 800.00 | |
FW Other purchases and external expenses | | | 1 032.00 | |
GF Total Operating Expenses (II) | | | 1 032.00 | |
GG - OPERATING RESULT (I - II) | | | 7 768.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 7 768.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 427.00 | | | 427.00 |
HL TOTAL REVENUE (I + III + V + VII) | 8 800.00 | | | 8 800.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 1 459.00 | 1 016.00 | | 1 459.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 7 341.00 | -1 016.00 | | 7 341.00 |
| |
| 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 | 1 000.00 | | | 1 000.00 |
I3 DECREASES Total Financial Fixed Assets | | | 1 000.00 | |
I4 DECREASES Grand Total | | | 1 000.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 1 000.00 | | | 1 000.00 |
| |
| 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 | 952.00 | 952.00 | | 952.00 |
8E Income Taxes | 427.00 | 427.00 | | 427.00 |
UX Other trade receivables | 8 800.00 | 8 800.00 | | 8 800.00 |
VI Group and Associates | 5 003.00 | 5 003.00 | | 5 003.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 8 800.00 | 8 800.00 | | 8 800.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 6 382.00 | 6 382.00 | | 6 382.00 |
