| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BT Goods | 120 000.00 | | 120 000.00 | 120 000.00 |
BZ Other receivables | 11 858.00 | | 11 858.00 | 11 858.00 |
CD Marketable securities | 200 000.00 | | 200 000.00 | 200 000.00 |
CF Cash and cash equivalents | 29 289.00 | | 29 289.00 | 29 289.00 |
CH Prepaid expenses | 127.00 | | 127.00 | 127.00 |
CJ TOTAL (II) | 361 274.00 | | 361 274.00 | 361 274.00 |
CO Grand total (0 to V) | 361 274.00 | | 361 274.00 | 361 274.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 2 000.00 | 2 000.00 | | 2 000.00 |
DH Retained earnings | -3 180.00 | | | -3 180.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 17 291.00 | -3 180.00 | | 17 291.00 |
DL TOTAL (I) | 16 111.00 | -1 180.00 | | 16 111.00 |
DS Convertible Bond Issues | 38.00 | 30.00 | | 38.00 |
DV Miscellaneous Loans and Financial Debts (4) | 340 000.00 | 200 000.00 | | 340 000.00 |
DX Trade payables and related accounts | 960.00 | 1 080.00 | | 960.00 |
DY Tax and social security liabilities | 4 166.00 | | | 4 166.00 |
DZ Fixed asset liabilities and related accounts | | 173.00 | | |
EC TOTAL (IV) | 345 164.00 | 201 283.00 | | 345 164.00 |
EE Grand total (I to V) | 361 274.00 | 200 103.00 | | 361 274.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | 246 667.00 | | 246 667.00 | 246 667.00 |
FJ Net sales | 246 667.00 | | 246 667.00 | 246 667.00 |
FQ Other income | | | 1.00 | |
FR Total operating income (I) | | | 246 667.00 | |
FS Purchases of goods (including customs duties) | | | 162 201.00 | |
FT Inventory change (goods) | | | 55 000.00 | |
FW Other purchases and external expenses | | | 2 548.00 | |
FX Taxes, duties, and similar payments | | | 9 594.00 | |
GF Total Operating Expenses (II) | | | 229 344.00 | |
GG - OPERATING RESULT (I - II) | | | 17 324.00 | |
GL Other interest and similar income | | | 2 457.00 | |
GP Total financial income (V) | | | 2 457.00 | |
GU Total financial expenses (VI) | | | 2 457.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 2 457.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 19 781.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 2 490.00 | | | 2 490.00 |
HL TOTAL REVENUE (I + III + V + VII) | 249 124.00 | | | 249 124.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 231 834.00 | 3 180.00 | | 231 834.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 17 291.00 | -3 180.00 | | 17 291.00 |
| |
| 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 | 340 000.00 | 340 000.00 | | 340 000.00 |
8B Suppliers and Related Accounts | 960.00 | 960.00 | | 960.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 11 985.00 | 11 985.00 | | 11 985.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 345 164.00 | 345 164.00 | | 345 164.00 |
