| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BD Other fixed assets | 15.00 | | 15.00 | 15.00 |
BJ TOTAL (I) | 15.00 | | 15.00 | 15.00 |
BT Goods | 115 989.00 | | 115 989.00 | 115 989.00 |
CJ TOTAL (II) | 115 989.00 | | 115 989.00 | 115 989.00 |
CO Grand total (0 to V) | 116 004.00 | | 116 004.00 | 116 004.00 |
| |
| 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) | -6 973.00 | | | -6 973.00 |
DL TOTAL (I) | -5 973.00 | | | -5 973.00 |
DU Loans and Debts from Credit Institutions (3) | 111 524.00 | | | 111 524.00 |
DV Miscellaneous Loans and Financial Debts (4) | 8 728.00 | | | 8 728.00 |
DX Trade payables and related accounts | 1 724.00 | | | 1 724.00 |
EC TOTAL (IV) | 121 977.00 | | | 121 977.00 |
EE Grand total (I to V) | 116 004.00 | | | 116 004.00 |
EG Accrued income and payables due within one year | 19 661.00 | | | 19 661.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 783.00 | | | 783.00 |
| |
| 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) | | | 115 989.00 | |
FT Inventory change (goods) | | | -115 989.00 | |
FW Other purchases and external expenses | | | 3 350.00 | |
FX Taxes, duties, and similar payments | | | 907.00 | |
GF Total Operating Expenses (II) | | | 4 257.00 | |
GG - OPERATING RESULT (I - II) | | | -4 257.00 | |
GR Interest and similar expenses | | | 2 716.00 | |
GU Total financial expenses (VI) | | | 2 716.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -2 716.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -6 973.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 6 973.00 | | | 6 973.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -6 973.00 | | | -6 973.00 |
| |
| 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 | | | 15.00 | |
I3 DECREASES Total Financial Fixed Assets | | | 15.00 | |
I4 DECREASES Grand Total | | | 15.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | | | 15.00 | |
| |
| 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 | 1 724.00 | 1 724.00 | | 1 724.00 |
VH Loans with a maturity of more than one year at origin | 111 524.00 | 9 208.00 | 34 168.00 | 111 524.00 |
VI Group and Associates | 8 728.00 | 8 728.00 | | 8 728.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 121 976.00 | 19 660.00 | 34 168.00 | 121 976.00 |
