| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BH Other financial assets | 2 611.00 | | 2 611.00 | 2 611.00 |
BJ TOTAL (I) | 2 611.00 | | 2 611.00 | 2 611.00 |
BT Goods | 380 281.00 | | 380 281.00 | 380 281.00 |
BZ Other receivables | 6.00 | | 6.00 | 6.00 |
CJ TOTAL (II) | 380 287.00 | | 380 287.00 | 380 287.00 |
CO Grand total (0 to V) | 382 898.00 | | 382 898.00 | 382 898.00 |
| |
| 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 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -5 135.00 | 37 656.00 | | -5 135.00 |
DL TOTAL (I) | -4 135.00 | 38 656.00 | | -4 135.00 |
DU Loans and Debts from Credit Institutions (3) | 924.00 | 1 589.00 | | 924.00 |
DV Miscellaneous Loans and Financial Debts (4) | 376 597.00 | 328 188.00 | | 376 597.00 |
DX Trade payables and related accounts | 9 513.00 | 5 460.00 | | 9 513.00 |
EC TOTAL (IV) | 387 033.00 | 335 236.00 | | 387 033.00 |
EE Grand total (I to V) | 382 898.00 | 373 892.00 | | 382 898.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | | | | |
FJ Net sales | | | | |
FQ Other income | | | 7 427.00 | |
FR Total operating income (I) | | | 7 427.00 | |
FS Purchases of goods (including customs duties) | | | 9 000.00 | |
FT Inventory change (goods) | | | -9 000.00 | |
FW Other purchases and external expenses | | | 14 603.00 | |
FX Taxes, duties, and similar payments | | | 3 080.00 | |
GF Total Operating Expenses (II) | | | 17 683.00 | |
GG - OPERATING RESULT (I - II) | | | -10 256.00 | |
GH Attributed profit or transferred loss (III) | | | 5 135.00 | |
GI Supported loss or transferred profit (IV) | | | | |
GR Interest and similar expenses | | | 14.00 | |
GU Total financial expenses (VI) | | | 14.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -14.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -5 135.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 12 562.00 | 388 918.00 | | 12 562.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 17 697.00 | 351 262.00 | | 17 697.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -5 135.00 | 37 656.00 | | -5 135.00 |
| |
| 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 | 2 611.00 | | | 2 611.00 |
I3 DECREASES Total Financial Fixed Assets | | | 2 611.00 | |
I4 DECREASES Grand Total | | | 2 611.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 2 611.00 | | | 2 611.00 |
| |
| 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 | 3 699.00 | 3 699.00 | | 3 699.00 |
8B Suppliers and Related Accounts | 9 513.00 | 9 513.00 | | 9 513.00 |
UT Other financial assets | 2 611.00 | 2 611.00 | | 2 611.00 |
VG Loans with a maturity of up to one year at origin | 924.00 | 924.00 | | 924.00 |
VI Group and Associates | 372 898.00 | 372 898.00 | | 372 898.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 6.00 | | | 6.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 2 617.00 | 2 617.00 | | 2 617.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 387 033.00 | 387 033.00 | | 387 033.00 |
