| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BT Goods | 17 738.00 | | 17 738.00 | 17 738.00 |
BV Advances and down payments on orders | 150.00 | | 150.00 | 150.00 |
CJ TOTAL (II) | 17 888.00 | | 17 888.00 | 17 888.00 |
CO Grand total (0 to V) | 17 888.00 | | 17 888.00 | 17 888.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 7 622.00 | | | 7 622.00 |
DL TOTAL (I) | 7 622.00 | | | 7 622.00 |
DX Trade payables and related accounts | 5 143.00 | | | 5 143.00 |
DY Tax and social security liabilities | 220.00 | | | 220.00 |
EC TOTAL (IV) | 5 363.00 | | | 5 363.00 |
EE Grand total (I to V) | 12 985.00 | | | 12 985.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | 29 670.00 | | 29 670.00 | 29 670.00 |
FJ Net sales | 29 670.00 | | 29 670.00 | 29 670.00 |
FR Total operating income (I) | | | 29 670.00 | |
FS Purchases of goods (including customs duties) | | | 17 058.00 | |
FT Inventory change (goods) | | | -423.00 | |
FW Other purchases and external expenses | | | 14 945.00 | |
FX Taxes, duties, and similar payments | | | 980.00 | |
GF Total Operating Expenses (II) | | | 33 406.00 | |
GG - OPERATING RESULT (I - II) | | | -3 736.00 | |
GH Attributed profit or transferred loss (III) | | | -2 117.00 | |
GP Total financial income (V) | | | -5 853.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 5 853.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 2 117.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 35 523.00 | | | 35 523.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 39 259.00 | | | 39 259.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -3 736.00 | | | -3 736.00 |
| |
| 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 | 4 191.00 | | | 4 191.00 |
CZ ACQUISITIONS: Establishment, Development, or Research Expenses | 1 143.00 | | | 1 143.00 |
I4 DECREASES Grand Total | | | 4 191.00 | |
IN DECREASES Start-up, development, or research expenses | | | 1 143.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 3 048.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 3 048.00 | | | 3 048.00 |
| |
| 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 | 5 143.00 | | | 5 143.00 |
UX Other trade receivables | 150.00 | 150.00 | | 150.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 150.00 | 150.00 | | 150.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 5 143.00 | | | 5 143.00 |
