| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 817.00 | | 817.00 | 817.00 |
CF Cash and cash equivalents | 104.00 | | 104.00 | 104.00 |
CJ TOTAL (II) | 104.00 | | 104.00 | 104.00 |
CO Grand total (0 to V) | 921.00 | | 921.00 | 921.00 |
CU Other investments | 817.00 | | 817.00 | 817.00 |
| |
| 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 | -6 614.00 | | | -6 614.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 554.00 | -6 614.00 | | 554.00 |
DL TOTAL (I) | -5 060.00 | -5 614.00 | | -5 060.00 |
DV Miscellaneous Loans and Financial Debts (4) | 800.00 | | | 800.00 |
DX Trade payables and related accounts | 1 106.00 | 1 106.00 | | 1 106.00 |
DZ Fixed asset liabilities and related accounts | 150.00 | 150.00 | | 150.00 |
EA Other liabilities | 3 926.00 | 4 554.00 | | 3 926.00 |
EC TOTAL (IV) | 5 982.00 | 5 810.00 | | 5 982.00 |
EE Grand total (I to V) | 921.00 | 195.00 | | 921.00 |
EG Accrued income and payables due within one year | 5 982.00 | 5 810.00 | | 5 982.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 1 500.00 | | 1 500.00 | 1 500.00 |
FJ Net sales | 1 500.00 | | 1 500.00 | 1 500.00 |
FR Total operating income (I) | | | 1 500.00 | |
FW Other purchases and external expenses | | | 1 574.00 | |
GF Total Operating Expenses (II) | | | 1 574.00 | |
GG - OPERATING RESULT (I - II) | | | -74.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -74.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HB Exceptional income from capital transactions | 628.00 | | | 628.00 |
HD Total exceptional income (VII) | 628.00 | | | 628.00 |
HF Exceptional expenses on capital transactions | | 4 554.00 | | |
HH Total exceptional expenses (VIII) | | 4 554.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | 628.00 | -4 554.00 | | 628.00 |
HL TOTAL REVENUE (I + III + V + VII) | 2 128.00 | | | 2 128.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 1 574.00 | 6 614.00 | | 1 574.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 554.00 | -6 614.00 | | 554.00 |
| |
| 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 | 150.00 | | 667.00 | 150.00 |
I3 DECREASES Total Financial Fixed Assets | | | 817.00 | |
I4 DECREASES Grand Total | | | 817.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 150.00 | | 667.00 | 150.00 |
| |
| 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 | 1 106.00 | 1 106.00 | | 1 106.00 |
8J Fixed Asset Liabilities and Related Accounts | 150.00 | 150.00 | | 150.00 |
8K Other liabilities (including liabilities related to repo transactions) | 3 926.00 | 3 926.00 | | 3 926.00 |
VI Group and Associates | 800.00 | 800.00 | | 800.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 5 982.00 | 5 982.00 | | 5 982.00 |
