| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 100.00 | | 100.00 | 100.00 |
BZ Other receivables | 145.00 | | 145.00 | 145.00 |
CF Cash and cash equivalents | 318.00 | | 318.00 | 318.00 |
CJ TOTAL (II) | 463.00 | | 463.00 | 463.00 |
CO Grand total (0 to V) | 563.00 | | 563.00 | 563.00 |
CR Shares due in more than one year | 10.00 | | | 10.00 |
CU Other investments | 100.00 | | 100.00 | 100.00 |
| |
| 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 | -2 531.00 | -1 584.00 | | -2 531.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -2 851.00 | -947.00 | | -2 851.00 |
DL TOTAL (I) | -4 381.00 | -1 531.00 | | -4 381.00 |
DP Provisions for Risks | 7.00 | 62.00 | | 7.00 |
DR TOTAL (IV) | 7.00 | 62.00 | | 7.00 |
DV Miscellaneous Loans and Financial Debts (4) | 4 337.00 | 3 231.00 | | 4 337.00 |
DX Trade payables and related accounts | 600.00 | | | 600.00 |
EC TOTAL (IV) | 4 937.00 | 3 231.00 | | 4 937.00 |
EE Grand total (I to V) | 563.00 | 1 762.00 | | 563.00 |
EG Accrued income and payables due within one year | 662.00 | 216.00 | | 662.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 2 994.00 | |
GF Total Operating Expenses (II) | | | 2 994.00 | |
GG - OPERATING RESULT (I - II) | | | -2 993.00 | |
GH Attributed profit or transferred loss (III) | | | 83.00 | |
GI Supported loss or transferred profit (IV) | | | 95.00 | |
GQ Financial allocations to depreciation and provisions | | | -56.00 | |
GU Total financial expenses (VI) | | | -56.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 56.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -2 951.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HD Total exceptional income (VII) | 100.00 | 100.00 | | 100.00 |
HH Total exceptional expenses (VIII) | | 100.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | 100.00 | | | 100.00 |
HL TOTAL REVENUE (I + III + V + VII) | 183.00 | 108.00 | | 183.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 3 033.00 | 1 055.00 | | 3 033.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -2 851.00 | -947.00 | | -2 851.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
5V Other provisions for risks and expenses | | | | |
5Z Total provisions for risks and expenses | 62.00 | 7.00 | 62.00 | 62.00 |
7C Grand total | 62.00 | 7.00 | 62.00 | 62.00 |
UG - Financial | | -56.00 | | |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8A Miscellaneous Loans and Financial Debts | 4 337.00 | 62.00 | 4 275.00 | 4 337.00 |
8B Suppliers and Related Accounts | 600.00 | 600.00 | | 600.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 145.00 | 145.00 | | 145.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 145.00 | 145.00 | | 145.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 4 937.00 | 662.00 | 4 275.00 | 4 937.00 |
