| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BX Customers and related accounts | | | | |
BZ Other receivables | 6 078.00 | | 6 078.00 | 6 078.00 |
CF Cash and cash equivalents | 69.00 | | 69.00 | 69.00 |
CJ TOTAL (II) | 6 147.00 | | 6 147.00 | 6 147.00 |
CO Grand total (0 to V) | 6 147.00 | | 6 147.00 | 6 147.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 15 000.00 | 15 000.00 | | 15 000.00 |
DH Retained earnings | -32 294.00 | -27 798.00 | | -32 294.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -9 902.00 | -4 495.00 | | -9 902.00 |
DL TOTAL (I) | -27 196.00 | -17 294.00 | | -27 196.00 |
DV Miscellaneous Loans and Financial Debts (4) | 12 348.00 | 11 848.00 | | 12 348.00 |
DX Trade payables and related accounts | 20 975.00 | 19 611.00 | | 20 975.00 |
DY Tax and social security liabilities | 20.00 | | | 20.00 |
EA Other liabilities | | 838.00 | | |
EC TOTAL (IV) | 33 343.00 | 32 298.00 | | 33 343.00 |
EE Grand total (I to V) | 6 147.00 | 15 004.00 | | 6 147.00 |
EG Accrued income and payables due within one year | 33 343.00 | 32 298.00 | | 33 343.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | | | 1 131.00 | |
FJ Net sales | | | 1 131.00 | |
FR Total operating income (I) | | | 1 131.00 | |
FW Other purchases and external expenses | | | 9 688.00 | |
FX Taxes, duties, and similar payments | | | 1 274.00 | |
GE Other Expenses | | | | |
GF Total Operating Expenses (II) | | | 10 962.00 | |
GG - OPERATING RESULT (I - II) | | | -9 831.00 | |
GR Interest and similar expenses | | | 71.00 | |
GU Total financial expenses (VI) | | | 71.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -71.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -9 902.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | | 260.00 | | |
HB Exceptional income from capital transactions | | 4 511.00 | | |
HD Total exceptional income (VII) | | 4 771.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | | 4 771.00 | | |
HL TOTAL REVENUE (I + III + V + VII) | 1 131.00 | 8 328.00 | | 1 131.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 11 033.00 | 12 823.00 | | 11 033.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -9 902.00 | -4 495.00 | | -9 902.00 |
| |
| 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 | 20 975.00 | 20 975.00 | | 20 975.00 |
8K Other liabilities (including liabilities related to repo transactions) | 12 348.00 | 12 348.00 | | 12 348.00 |
VP Miscellaneous | 6 078.00 | | | 6 078.00 |
VQ Other Taxes, Duties, and Similar Debts | 20.00 | 20.00 | | 20.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 6 078.00 | 6 078.00 | | 6 078.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 33 343.00 | 33 343.00 | | 33 343.00 |
