| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BH Other financial assets | 242.00 | | 242.00 | 242.00 |
BJ TOTAL (I) | 242.00 | | 242.00 | 242.00 |
BT Goods | 266 156.00 | | 266 156.00 | 266 156.00 |
CF Cash and cash equivalents | 9 726.00 | | 9 726.00 | 9 726.00 |
CH Prepaid expenses | 25.00 | | 25.00 | 25.00 |
CJ TOTAL (II) | 275 907.00 | | 275 907.00 | 275 907.00 |
CO Grand total (0 to V) | 276 148.00 | | 276 148.00 | 276 148.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 12 000.00 | 12 000.00 | | 12 000.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -1 054.00 | -8 504.00 | | -1 054.00 |
DL TOTAL (I) | 10 946.00 | 3 496.00 | | 10 946.00 |
DV Miscellaneous Loans and Financial Debts (4) | 265 202.00 | 283 362.00 | | 265 202.00 |
DX Trade payables and related accounts | | 1 826.00 | | |
EC TOTAL (IV) | 265 202.00 | 285 188.00 | | 265 202.00 |
EE Grand total (I to V) | 276 148.00 | 288 685.00 | | 276 148.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 7 587.00 | | 7 587.00 | 7 587.00 |
FJ Net sales | 7 587.00 | | 7 587.00 | 7 587.00 |
FR Total operating income (I) | | | 7 587.00 | |
FW Other purchases and external expenses | | | 2 482.00 | |
FX Taxes, duties, and similar payments | | | 816.00 | |
GF Total Operating Expenses (II) | | | 3 298.00 | |
GG - OPERATING RESULT (I - II) | | | 4 290.00 | |
GR Interest and similar expenses | | | 5 344.00 | |
GU Total financial expenses (VI) | | | 5 344.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -5 344.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -1 054.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | | 2 522.00 | | |
HD Total exceptional income (VII) | | 2 522.00 | | |
HE Exceptional expenses on management operations | | 8 744.00 | | |
HH Total exceptional expenses (VIII) | | 8 744.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | | -6 222.00 | | |
HL TOTAL REVENUE (I + III + V + VII) | 7 587.00 | 10 094.00 | | 7 587.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 8 642.00 | 18 597.00 | | 8 642.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -1 054.00 | -8 504.00 | | -1 054.00 |