| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BV Advances and down payments on orders | | | | |
BX Customers and related accounts | 468 000.00 | | 468 000.00 | 468 000.00 |
BZ Other receivables | 78 965.00 | | 78 965.00 | 78 965.00 |
CF Cash and cash equivalents | 4 536.00 | | 4 536.00 | 4 536.00 |
CJ TOTAL (II) | 551 502.00 | | 551 502.00 | 551 502.00 |
CO Grand total (0 to V) | 551 502.00 | | 551 502.00 | 551 502.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 10 000.00 | 10 000.00 | | 10 000.00 |
DH Retained earnings | -4 885.00 | | | -4 885.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -10 444.00 | -4 885.00 | | -10 444.00 |
DL TOTAL (I) | -5 329.00 | 5 115.00 | | -5 329.00 |
DU Loans and Debts from Credit Institutions (3) | 39.00 | 70.00 | | 39.00 |
DV Miscellaneous Loans and Financial Debts (4) | 478 048.00 | 363 010.00 | | 478 048.00 |
DX Trade payables and related accounts | 744.00 | 600.00 | | 744.00 |
DY Tax and social security liabilities | 78 000.00 | | | 78 000.00 |
EC TOTAL (IV) | 556 831.00 | 363 680.00 | | 556 831.00 |
EE Grand total (I to V) | 551 502.00 | 368 795.00 | | 551 502.00 |
EG Accrued income and payables due within one year | 556 831.00 | 363 680.00 | | 556 831.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 39.00 | 70.00 | | 39.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | | | 490 000.00 | |
FJ Net sales | | | 490 000.00 | |
FR Total operating income (I) | | | 490 000.00 | |
FS Purchases of goods (including customs duties) | | | 490 000.00 | |
FW Other purchases and external expenses | | | 3 278.00 | |
FX Taxes, duties, and similar payments | | | 128.00 | |
GF Total Operating Expenses (II) | | | 493 406.00 | |
GG - OPERATING RESULT (I - II) | | | -3 406.00 | |
GR Interest and similar expenses | | | 7 038.00 | |
GU Total financial expenses (VI) | | | 7 038.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -7 038.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -10 444.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 490 000.00 | | | 490 000.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 500 444.00 | 4 885.00 | | 500 444.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -10 444.00 | -4 885.00 | | -10 444.00 |
| |
| 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 | 744.00 | 744.00 | | 744.00 |
8K Other liabilities (including liabilities related to repo transactions) | 478 048.00 | 478 048.00 | | 478 048.00 |
UX Other trade receivables | 468 000.00 | | | 468 000.00 |
VG Loans with a maturity of up to one year at origin | 39.00 | 39.00 | | 39.00 |
VP Miscellaneous | 78 965.00 | | | 78 965.00 |
VQ Other Taxes, Duties, and Similar Debts | 78 000.00 | 78 000.00 | | 78 000.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 546 965.00 | 546 965.00 | | 546 965.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 556 831.00 | 556 831.00 | | 556 831.00 |
