| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AB Establishment Expenses | 1 177.00 | 294.00 | 883.00 | 1 177.00 |
BJ TOTAL (I) | 1 177.00 | 294.00 | 883.00 | 1 177.00 |
BT Goods | 13 631.00 | | 13 631.00 | 13 631.00 |
BZ Other receivables | 240.00 | | 240.00 | 240.00 |
CF Cash and cash equivalents | 2 371.00 | | 2 371.00 | 2 371.00 |
CJ TOTAL (II) | 16 242.00 | | 16 242.00 | 16 242.00 |
CO Grand total (0 to V) | 17 419.00 | 294.00 | 17 125.00 | 17 419.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 000.00 | 6.00 | | 1 000.00 |
DC Revaluation differences | 6.00 | | | 6.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -589.00 | | | -589.00 |
DL TOTAL (I) | 411.00 | | | 411.00 |
DV Miscellaneous Loans and Financial Debts (4) | 15 146.00 | | | 15 146.00 |
DX Trade payables and related accounts | 1 440.00 | | | 1 440.00 |
DY Tax and social security liabilities | 128.00 | | | 128.00 |
EC TOTAL (IV) | 16 714.00 | | | 16 714.00 |
EE Grand total (I to V) | 17 125.00 | | | 17 125.00 |
EI Including equity loans | 15 146.00 | | | 15 146.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | 1 933.00 | | 1 933.00 | 1 933.00 |
FJ Net sales | 1 933.00 | | 1 933.00 | 1 933.00 |
FR Total operating income (I) | | | 1 933.00 | |
FS Purchases of goods (including customs duties) | | | 14 350.00 | |
FT Inventory change (goods) | | | -13 631.00 | |
FW Other purchases and external expenses | | | 1 509.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 294.00 | |
GF Total Operating Expenses (II) | | | 2 523.00 | |
GG - OPERATING RESULT (I - II) | | | -589.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -589.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 1 933.00 | | | 1 933.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 2 523.00 | | | 2 523.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -589.00 | | | -589.00 |
| |
| 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 | | | 1 177.00 | |
CZ ACQUISITIONS: Establishment, Development, or Research Expenses | | | 1 177.00 | |
I4 DECREASES Grand Total | | | 1 177.00 | |
IN DECREASES Start-up, development, or research expenses | | | 1 177.00 | |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | | 294.00 | | |
CY DEPRECIATION Start-up, development, or research expenses | | 294.00 | | |
| |
| 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 | 1 440.00 | 1 440.00 | | 1 440.00 |
VB VAT | 240.00 | 240.00 | | 240.00 |
VI Group and Associates | 15 146.00 | 15 146.00 | | 15 146.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 240.00 | 240.00 | | 240.00 |
VW VAT | 128.00 | 128.00 | | 128.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 16 714.00 | 16 714.00 | | 16 714.00 |
