| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 1 775.00 | 1 134.00 | 641.00 | 1 775.00 |
BJ TOTAL (I) | 1 775.00 | 1 134.00 | 641.00 | 1 775.00 |
BT Goods | 54 303.00 | | 54 303.00 | 54 303.00 |
BZ Other receivables | 22 440.00 | | 22 440.00 | 22 440.00 |
CF Cash and cash equivalents | 7 170.00 | | 7 170.00 | 7 170.00 |
CH Prepaid expenses | 58.00 | | 58.00 | 58.00 |
CJ TOTAL (II) | 83 971.00 | | 83 971.00 | 83 971.00 |
CO Grand total (0 to V) | 85 746.00 | 1 134.00 | 84 612.00 | 85 746.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 5 000.00 | 5 000.00 | | 5 000.00 |
DD Legal reserve (1) | 3 004.00 | 3 004.00 | | 3 004.00 |
DG Other reserves | 55 416.00 | 57 073.00 | | 55 416.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -5 964.00 | 48 343.00 | | -5 964.00 |
DL TOTAL (I) | 57 457.00 | 113 420.00 | | 57 457.00 |
DU Loans and Debts from Credit Institutions (3) | 14.00 | 14.00 | | 14.00 |
DV Miscellaneous Loans and Financial Debts (4) | 24 190.00 | 24 190.00 | | 24 190.00 |
DX Trade payables and related accounts | 2 952.00 | 2 880.00 | | 2 952.00 |
DY Tax and social security liabilities | | 16 779.00 | | |
EC TOTAL (IV) | 27 156.00 | 43 863.00 | | 27 156.00 |
EE Grand total (I to V) | 84 612.00 | 157 283.00 | | 84 612.00 |
EG Accrued income and payables due within one year | 27 156.00 | 43 863.00 | | 27 156.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 14.00 | 14.00 | | 14.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | | | | |
FG Production sold - services | 280.00 | | 280.00 | 280.00 |
FJ Net sales | 280.00 | | 280.00 | 280.00 |
FR Total operating income (I) | | | 280.00 | |
FS Purchases of goods (including customs duties) | | | 352.00 | |
FW Other purchases and external expenses | | | 4 092.00 | |
FX Taxes, duties, and similar payments | | | 1 159.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 641.00 | |
GF Total Operating Expenses (II) | | | 6 244.00 | |
GG - OPERATING RESULT (I - II) | | | -5 964.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -5 964.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HB Exceptional income from capital transactions | 55.00 | | | 55.00 |
HF Exceptional expenses on capital transactions | 56.00 | | | 56.00 |
HK Income tax | | 13 689.00 | | |
HL TOTAL REVENUE (I + III + V + VII) | 280.00 | 402 983.00 | | 280.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 6 244.00 | 354 640.00 | | 6 244.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -5 964.00 | 48 343.00 | | -5 964.00 |
| |
| 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 | 1 775.00 | | | 1 775.00 |
I4 DECREASES Grand Total | | | 1 775.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 1 775.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 1 775.00 | | | 1 775.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 493.00 | 641.00 | | 493.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 493.00 | 641.00 | | 493.00 |
| |
| 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 | 24 190.00 | 24 190.00 | | 24 190.00 |
8B Suppliers and Related Accounts | 2 952.00 | 2 952.00 | | 2 952.00 |
VB VAT | 8 748.00 | 8 748.00 | | 8 748.00 |
VG Loans with a maturity of up to one year at origin | 14.00 | 14.00 | | 14.00 |
VM Income taxes | 13 692.00 | 13 692.00 | | 13 692.00 |
VS Prepaid expenses | 58.00 | 58.00 | | 58.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 22 498.00 | 22 498.00 | | 22 498.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 27 156.00 | 27 156.00 | | 27 156.00 |
