| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 200 208.00 | | 200 208.00 | 200 208.00 |
BX Customers and related accounts | 65 861.00 | | 65 861.00 | 65 861.00 |
BZ Other receivables | 30 660.00 | | 30 660.00 | 30 660.00 |
CF Cash and cash equivalents | 4 426.00 | | 4 426.00 | 4 426.00 |
CJ TOTAL (II) | 100 948.00 | | 100 948.00 | 100 948.00 |
CO Grand total (0 to V) | 301 155.00 | | 301 155.00 | 301 155.00 |
CU Other investments | 200 208.00 | | 200 208.00 | 200 208.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 199 980.00 | | | 199 980.00 |
DH Retained earnings | -1 445.00 | | | -1 445.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -1 952.00 | | | -1 952.00 |
DL TOTAL (I) | 196 582.00 | | | 196 582.00 |
DV Miscellaneous Loans and Financial Debts (4) | 89 635.00 | | | 89 635.00 |
DX Trade payables and related accounts | 2 880.00 | | | 2 880.00 |
DY Tax and social security liabilities | 12 058.00 | | | 12 058.00 |
EC TOTAL (IV) | 104 573.00 | | | 104 573.00 |
EE Grand total (I to V) | 301 155.00 | | | 301 155.00 |
EG Accrued income and payables due within one year | 104 573.00 | | | 104 573.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 96 000.00 | 12 000.00 | 108 000.00 | 96 000.00 |
FJ Net sales | 96 000.00 | 12 000.00 | 108 000.00 | 96 000.00 |
FR Total operating income (I) | | | 108 000.00 | |
FU Purchases of raw materials and other supplies | | | 34.00 | |
FW Other purchases and external expenses | | | 23 056.00 | |
FX Taxes, duties, and similar payments | | | 155.00 | |
FY Salaries and Wages | | | 86 708.00 | |
GF Total Operating Expenses (II) | | | 109 953.00 | |
GG - OPERATING RESULT (I - II) | | | -1 952.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -1 952.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 108 000.00 | | | 108 000.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 109 953.00 | | | 109 953.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -1 952.00 | | | -1 952.00 |
| |
| 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 | 200 208.00 | | | 200 208.00 |
I3 DECREASES Total Financial Fixed Assets | | | 200 208.00 | |
I4 DECREASES Grand Total | | | 200 208.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 200 208.00 | | | 200 208.00 |
| |
| 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 | 2 880.00 | 2 880.00 | | 2 880.00 |
8C Staff and Related Accounts | 2 896.00 | 2 896.00 | | 2 896.00 |
VI Group and Associates | 89 635.00 | 89 635.00 | | 89 635.00 |
VW VAT | 9 163.00 | 9 163.00 | | 9 163.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 104 573.00 | 104 573.00 | | 104 573.00 |
