| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AB Establishment Expenses | 959.00 | 274.00 | 686.00 | 959.00 |
BJ TOTAL (I) | 959.00 | 274.00 | 686.00 | 959.00 |
BT Goods | 156 830.00 | | 156 830.00 | 156 830.00 |
BZ Other receivables | 904.00 | | 904.00 | 904.00 |
CF Cash and cash equivalents | 911.00 | | 911.00 | 911.00 |
CJ TOTAL (II) | 158 645.00 | | 158 645.00 | 158 645.00 |
CO Grand total (0 to V) | 159 604.00 | 274.00 | 159 330.00 | 159 604.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 000.00 | | | 1 000.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -293.00 | | | -293.00 |
DL TOTAL (I) | 707.00 | | | 707.00 |
DV Miscellaneous Loans and Financial Debts (4) | 8 623.00 | | | 8 623.00 |
DX Trade payables and related accounts | 150 000.00 | | | 150 000.00 |
EC TOTAL (IV) | 158 623.00 | | | 158 623.00 |
EE Grand total (I to V) | 159 330.00 | | | 159 330.00 |
EG Accrued income and payables due within one year | 158 623.00 | | | 158 623.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FS Purchases of goods (including customs duties) | | | 156 830.00 | |
FT Inventory change (goods) | | | -156 830.00 | |
FW Other purchases and external expenses | | | 19.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 273.00 | |
GF Total Operating Expenses (II) | | | 292.00 | |
GG - OPERATING RESULT (I - II) | | | -292.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -292.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 293.00 | | | 293.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -293.00 | | | -293.00 |
| |
| 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 | | | 959.00 | |
I4 DECREASES Grand Total | | | 959.00 | |
IO DECREASES Total including other intangible assets | | | 959.00 | |
KD ACQUISITIONS Total including other intangible assets | | | 959.00 | |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | | 274.00 | | |
PE DEPRECIATION Total including other intangible assets | | 274.00 | | |
| |
| 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 | 150 000.00 | 150 000.00 | | 150 000.00 |
VI Group and Associates | 8 623.00 | 8 623.00 | | 8 623.00 |
VP Miscellaneous | 904.00 | 904.00 | | 904.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 904.00 | 904.00 | | 904.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 158 623.00 | 158 623.00 | | 158 623.00 |
