| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 401 600.00 | | 401 600.00 | 401 600.00 |
BZ Other receivables | 31 000.00 | | 31 000.00 | 31 000.00 |
CF Cash and cash equivalents | 3 674.00 | | 3 674.00 | 3 674.00 |
CJ TOTAL (II) | 34 674.00 | | 34 674.00 | 34 674.00 |
CO Grand total (0 to V) | 436 274.00 | | 436 274.00 | 436 274.00 |
CU Other investments | 401 600.00 | | 401 600.00 | 401 600.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 400 000.00 | 400 000.00 | | 400 000.00 |
DH Retained earnings | -2 048.00 | | | -2 048.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 13 112.00 | -2 048.00 | | 13 112.00 |
DL TOTAL (I) | 411 064.00 | 397 952.00 | | 411 064.00 |
DV Miscellaneous Loans and Financial Debts (4) | 24 510.00 | 18 510.00 | | 24 510.00 |
DX Trade payables and related accounts | 600.00 | 540.00 | | 600.00 |
DZ Fixed asset liabilities and related accounts | 100.00 | | | 100.00 |
EC TOTAL (IV) | 25 210.00 | 19 050.00 | | 25 210.00 |
EE Grand total (I to V) | 436 274.00 | 417 002.00 | | 436 274.00 |
EG Accrued income and payables due within one year | 25 210.00 | 19 050.00 | | 25 210.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 888.00 | |
GF Total Operating Expenses (II) | | | 888.00 | |
GG - OPERATING RESULT (I - II) | | | -888.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 14 000.00 | |
GP Total financial income (V) | | | 14 000.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 14 000.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 13 112.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 14 000.00 | | | 14 000.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 888.00 | 2 048.00 | | 888.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 13 112.00 | -2 048.00 | | 13 112.00 |
| |
| 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 | 401 500.00 | | 100.00 | 401 500.00 |
I3 DECREASES Total Financial Fixed Assets | | | 401 600.00 | |
I4 DECREASES Grand Total | | | 401 600.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 401 500.00 | | 100.00 | 401 500.00 |
| |
| 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 | 600.00 | 600.00 | | 600.00 |
8J Fixed Asset Liabilities and Related Accounts | 100.00 | 100.00 | | 100.00 |
VC Group and associates | 31 000.00 | 31 000.00 | | 31 000.00 |
VI Group and Associates | 24 510.00 | 24 510.00 | | 24 510.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 31 000.00 | 31 000.00 | | 31 000.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 25 210.00 | 25 210.00 | | 25 210.00 |
