| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BD Other fixed assets | 15.00 | | 15.00 | 15.00 |
BJ TOTAL (I) | 5 015.00 | | 5 015.00 | 5 015.00 |
BZ Other receivables | 5 072.00 | | 5 072.00 | 5 072.00 |
CF Cash and cash equivalents | 225.00 | | 225.00 | 225.00 |
CJ TOTAL (II) | 5 297.00 | | 5 297.00 | 5 297.00 |
CO Grand total (0 to V) | 10 312.00 | | 10 312.00 | 10 312.00 |
CU Other investments | 5 000.00 | | 5 000.00 | 5 000.00 |
| |
| 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 | -138.00 | | | -138.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 36.00 | -138.00 | | 36.00 |
DL TOTAL (I) | 898.00 | 862.00 | | 898.00 |
DV Miscellaneous Loans and Financial Debts (4) | 7 202.00 | 9 002.00 | | 7 202.00 |
DX Trade payables and related accounts | 2 212.00 | 1 466.00 | | 2 212.00 |
EC TOTAL (IV) | 9 414.00 | 10 468.00 | | 9 414.00 |
EE Grand total (I to V) | 10 312.00 | 11 330.00 | | 10 312.00 |
EG Accrued income and payables due within one year | 9 414.00 | 10 468.00 | | 9 414.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | | | | |
FJ Net sales | | | | |
FR Total operating income (I) | | | | |
FW Other purchases and external expenses | | | 1 759.00 | |
GF Total Operating Expenses (II) | | | 1 759.00 | |
GG - OPERATING RESULT (I - II) | | | -1 759.00 | |
GR Interest and similar expenses | | | 5.00 | |
GU Total financial expenses (VI) | | | 5.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -5.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -1 764.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 1 800.00 | 2 400.00 | | 1 800.00 |
HD Total exceptional income (VII) | 1 800.00 | 2 400.00 | | 1 800.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 1 800.00 | 2 400.00 | | 1 800.00 |
HL TOTAL REVENUE (I + III + V + VII) | 1 800.00 | 2 491.00 | | 1 800.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 1 764.00 | 2 629.00 | | 1 764.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 36.00 | -138.00 | | 36.00 |
| |
| 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 | 5 015.00 | | | 5 015.00 |
I3 DECREASES Total Financial Fixed Assets | | | 5 015.00 | |
I4 DECREASES Grand Total | | | 5 015.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 5 015.00 | | | 5 015.00 |
| |
| 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 | 2 212.00 | 2 212.00 | | 2 212.00 |
VC Group and associates | 5 072.00 | 5 072.00 | | 5 072.00 |
VI Group and Associates | 7 202.00 | 7 202.00 | | 7 202.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 5 072.00 | 5 072.00 | | 5 072.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 9 414.00 | 9 414.00 | | 9 414.00 |
