| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 4 000.00 | 196.00 | 3 804.00 | 4 000.00 |
BJ TOTAL (I) | 4 153.00 | 196.00 | 3 957.00 | 4 153.00 |
BL Raw materials, supplies | 1 230.00 | | 1 230.00 | 1 230.00 |
BZ Other receivables | 4 883.00 | | 4 883.00 | 4 883.00 |
CF Cash and cash equivalents | 193.00 | | 193.00 | 193.00 |
CH Prepaid expenses | 3 382.00 | | 3 382.00 | 3 382.00 |
CJ TOTAL (II) | 9 688.00 | | 9 688.00 | 9 688.00 |
CO Grand total (0 to V) | 13 840.00 | 196.00 | 13 644.00 | 13 840.00 |
CU Other investments | 153.00 | | 153.00 | 153.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 5 000.00 | | | 5 000.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -20 085.00 | | | -20 085.00 |
DL TOTAL (I) | -15 085.00 | | | -15 085.00 |
DV Miscellaneous Loans and Financial Debts (4) | 24 114.00 | | | 24 114.00 |
DX Trade payables and related accounts | 1 548.00 | | | 1 548.00 |
DY Tax and social security liabilities | 3 066.00 | | | 3 066.00 |
EC TOTAL (IV) | 28 729.00 | | | 28 729.00 |
EE Grand total (I to V) | 13 644.00 | | | 13 644.00 |
EG Accrued income and payables due within one year | 28 729.00 | | | 28 729.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | 8 970.00 | | 8 970.00 | 8 970.00 |
FJ Net sales | 8 970.00 | | 8 970.00 | 8 970.00 |
FQ Other income | | | 2.00 | |
FR Total operating income (I) | | | 8 972.00 | |
FS Purchases of goods (including customs duties) | | | 11 331.00 | |
FU Purchases of raw materials and other supplies | | | 1 481.00 | |
FV Inventory change (raw materials and supplies) | | | -1 230.00 | |
FW Other purchases and external expenses | | | 17 277.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 196.00 | |
GE Other Expenses | | | 1.00 | |
GF Total Operating Expenses (II) | | | 29 056.00 | |
GG - OPERATING RESULT (I - II) | | | -20 085.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -20 085.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 8 972.00 | | | 8 972.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 29 056.00 | | | 29 056.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -20 085.00 | | | -20 085.00 |
| |
| 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 | | | 4 000.00 | |
I4 DECREASES Grand Total | | | 4 000.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 4 000.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | | | 4 000.00 | |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | | 196.00 | | |
QU DEPRECIATION Total Tangible Fixed Assets | | 196.00 | | |
| |
| 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 | 1 548.00 | 1 548.00 | | 1 548.00 |
VB VAT | 4 078.00 | | | 4 078.00 |
VI Group and Associates | 24 114.00 | 24 114.00 | | 24 114.00 |
VP Miscellaneous | 805.00 | | | 805.00 |
VS Prepaid expenses | 3 382.00 | | | 3 382.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 8 265.00 | 8 265.00 | | 8 265.00 |
VW VAT | 3 066.00 | 3 066.00 | | 3 066.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 28 729.00 | 28 729.00 | | 28 729.00 |
