| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 3 000.00 | | 3 000.00 | 3 000.00 |
BX Customers and related accounts | 5 403.00 | | 5 403.00 | 5 403.00 |
BZ Other receivables | 76 785.00 | | 76 785.00 | 76 785.00 |
CF Cash and cash equivalents | 35 076.00 | | 35 076.00 | 35 076.00 |
CJ TOTAL (II) | 117 264.00 | | 117 264.00 | 117 264.00 |
CO Grand total (0 to V) | 120 264.00 | | 120 264.00 | 120 264.00 |
CU Other investments | 3 000.00 | | 3 000.00 | 3 000.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 000.00 | | | 1 000.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 380.00 | | | 380.00 |
DL TOTAL (I) | 1 380.00 | | | 1 380.00 |
DV Miscellaneous Loans and Financial Debts (4) | 114 828.00 | | | 114 828.00 |
DX Trade payables and related accounts | 3 088.00 | | | 3 088.00 |
DY Tax and social security liabilities | 968.00 | | | 968.00 |
EC TOTAL (IV) | 118 884.00 | | | 118 884.00 |
EE Grand total (I to V) | 120 264.00 | | | 120 264.00 |
EG Accrued income and payables due within one year | 118 884.00 | | | 118 884.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | | | 4 503.00 | |
FJ Net sales | | | 4 503.00 | |
FR Total operating income (I) | | | 4 503.00 | |
FW Other purchases and external expenses | | | 4 308.00 | |
GF Total Operating Expenses (II) | | | 4 309.00 | |
GG - OPERATING RESULT (I - II) | | | 194.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 253.00 | |
GP Total financial income (V) | | | 253.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 253.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 447.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 67.00 | | | 67.00 |
HL TOTAL REVENUE (I + III + V + VII) | 4 756.00 | | | 4 756.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 4 376.00 | | | 4 376.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 380.00 | | | 380.00 |
| |
| 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 | | | 3 000.00 | |
I3 DECREASES Total Financial Fixed Assets | | | 3 000.00 | |
I4 DECREASES Grand Total | | | 3 000.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | | | 3 000.00 | |
| |
| 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 | 114 828.00 | 114 828.00 | | 114 828.00 |
8B Suppliers and Related Accounts | 3 088.00 | 3 088.00 | | 3 088.00 |
UX Other trade receivables | 5 403.00 | 5 403.00 | | 5 403.00 |
VP Miscellaneous | 76 785.00 | 76 785.00 | | 76 785.00 |
VQ Other Taxes, Duties, and Similar Debts | 968.00 | 968.00 | | 968.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 82 188.00 | 82 188.00 | | 82 188.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 118 884.00 | 118 884.00 | | 118 884.00 |
