| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BT Goods | 584.00 | | 584.00 | 584.00 |
BZ Other receivables | 280.00 | | 280.00 | 280.00 |
CF Cash and cash equivalents | 2 897.00 | | 2 897.00 | 2 897.00 |
CH Prepaid expenses | 1 119.00 | | 1 119.00 | 1 119.00 |
CJ TOTAL (II) | 4 881.00 | | 4 881.00 | 4 881.00 |
CO Grand total (0 to V) | 4 881.00 | | 4 881.00 | 4 881.00 |
| |
| 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) | -4 040.00 | | | -4 040.00 |
DL TOTAL (I) | -3 040.00 | | | -3 040.00 |
DV Miscellaneous Loans and Financial Debts (4) | 6 045.00 | | | 6 045.00 |
DX Trade payables and related accounts | 1 765.00 | | | 1 765.00 |
DY Tax and social security liabilities | 110.00 | | | 110.00 |
EC TOTAL (IV) | 7 920.00 | | | 7 920.00 |
EE Grand total (I to V) | 4 881.00 | | | 4 881.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | 7 593.00 | | 7 593.00 | 7 593.00 |
FJ Net sales | 7 593.00 | | 7 593.00 | 7 593.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 294.00 | |
FR Total operating income (I) | | | 7 886.00 | |
FS Purchases of goods (including customs duties) | | | 3 303.00 | |
FT Inventory change (goods) | | | -584.00 | |
FW Other purchases and external expenses | | | 8 209.00 | |
FX Taxes, duties, and similar payments | | | 998.00 | |
GE Other Expenses | | | 1.00 | |
GF Total Operating Expenses (II) | | | 11 926.00 | |
GG - OPERATING RESULT (I - II) | | | -4 040.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -4 040.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 7 886.00 | | | 7 886.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 11 926.00 | | | 11 926.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -4 040.00 | | | -4 040.00 |
| |
| 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 | 1 765.00 | 1 765.00 | | 1 765.00 |
8K Other liabilities (including liabilities related to repo transactions) | 6 045.00 | 6 045.00 | | 6 045.00 |
VP Miscellaneous | 280.00 | 280.00 | | 280.00 |
VQ Other Taxes, Duties, and Similar Debts | 110.00 | 110.00 | | 110.00 |
VS Prepaid expenses | 1 119.00 | 1 119.00 | | 1 119.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 1 399.00 | 1 399.00 | | 1 399.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 7 920.00 | 7 920.00 | | 7 920.00 |
