| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AB Establishment Expenses | 107.00 | 107.00 | | 107.00 |
BJ TOTAL (I) | 107.00 | 107.00 | | 107.00 |
BT Goods | 425.00 | | 425.00 | 425.00 |
BZ Other receivables | 302.00 | | 302.00 | 302.00 |
CF Cash and cash equivalents | 1 707.00 | | 1 707.00 | 1 707.00 |
CH Prepaid expenses | 404.00 | | 404.00 | 404.00 |
CJ TOTAL (II) | 2 837.00 | | 2 837.00 | 2 837.00 |
CO Grand total (0 to V) | 2 944.00 | 107.00 | 2 837.00 | 2 944.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 100.00 | | | 100.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -669.00 | | | -669.00 |
DL TOTAL (I) | -569.00 | | | -569.00 |
DV Miscellaneous Loans and Financial Debts (4) | 387.00 | | | 387.00 |
DX Trade payables and related accounts | 3 019.00 | | | 3 019.00 |
EC TOTAL (IV) | 3 406.00 | | | 3 406.00 |
EE Grand total (I to V) | 2 837.00 | | | 2 837.00 |
EG Accrued income and payables due within one year | 3 406.00 | | | 3 406.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | 126 964.00 | | 126 964.00 | 126 964.00 |
FJ Net sales | 126 964.00 | | 126 964.00 | 126 964.00 |
FR Total operating income (I) | | | 126 964.00 | |
FS Purchases of goods (including customs duties) | | | 97 204.00 | |
FT Inventory change (goods) | | | -425.00 | |
FW Other purchases and external expenses | | | 12 747.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 107.00 | |
GE Other Expenses | | | 18 000.00 | |
GF Total Operating Expenses (II) | | | 127 633.00 | |
GG - OPERATING RESULT (I - II) | | | -669.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -669.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 126 964.00 | | | 126 964.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 127 633.00 | | | 127 633.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -669.00 | | | -669.00 |
| |
| 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 | | | 107.00 | |
CZ ACQUISITIONS: Establishment, Development, or Research Expenses | | | 107.00 | |
I4 DECREASES Grand Total | | | 107.00 | |
IN DECREASES Start-up, development, or research expenses | | | 107.00 | |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | | 107.00 | | |
CY DEPRECIATION Start-up, development, or research expenses | | 107.00 | | |
| |
| 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 | 3 019.00 | 3 019.00 | | 3 019.00 |
VB VAT | 302.00 | | | 302.00 |
VI Group and Associates | 387.00 | 387.00 | | 387.00 |
VS Prepaid expenses | 404.00 | | | 404.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 706.00 | 706.00 | | 706.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 3 406.00 | 3 406.00 | | 3 406.00 |
