| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BX Customers and related accounts | 60 035.00 | | 60 035.00 | 60 035.00 |
BZ Other receivables | 49 594.00 | | 49 594.00 | 49 594.00 |
CJ TOTAL (II) | 109 629.00 | | 109 629.00 | 109 629.00 |
CO Grand total (0 to V) | 109 629.00 | | 109 629.00 | 109 629.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 40 000.00 | | | 40 000.00 |
DH Retained earnings | -167.00 | | | -167.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -204.00 | | | -204.00 |
DL TOTAL (I) | 39 629.00 | | | 39 629.00 |
DX Trade payables and related accounts | 60 000.00 | | | 60 000.00 |
DY Tax and social security liabilities | 10 000.00 | | | 10 000.00 |
EC TOTAL (IV) | 70 000.00 | | | 70 000.00 |
EE Grand total (I to V) | 109 629.00 | | | 109 629.00 |
EG Accrued income and payables due within one year | 70 000.00 | | | 70 000.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 50 000.00 | | 50 000.00 | 50 000.00 |
FJ Net sales | 50 000.00 | | 50 000.00 | 50 000.00 |
FR Total operating income (I) | | | 50 000.00 | |
FW Other purchases and external expenses | | | 50 239.00 | |
GF Total Operating Expenses (II) | | | 50 239.00 | |
GG - OPERATING RESULT (I - II) | | | -239.00 | |
GL Other interest and similar income | | | 35.00 | |
GP Total financial income (V) | | | 35.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 35.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -204.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 50 035.00 | | | 50 035.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 50 239.00 | | | 50 239.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -204.00 | | | -204.00 |
| |
| 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 | 60 000.00 | 60 000.00 | | 60 000.00 |
UX Other trade receivables | 60 035.00 | 60 035.00 | | 60 035.00 |
VB VAT | 10 000.00 | 10 000.00 | | 10 000.00 |
VC Group and associates | 39 594.00 | 39 594.00 | | 39 594.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 109 629.00 | 109 629.00 | | 109 629.00 |
VW VAT | 10 000.00 | 10 000.00 | | 10 000.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 70 000.00 | 70 000.00 | | 70 000.00 |
| |
| 11 - Earnings appropriation & miscellaneous information | Amount for year N | Amount for year N-1 | Amount 1 to 5 years | Amount more than 5 years |
ST Other accounts | 50 239.00 | | | 50 239.00 |
YY Amount of VAT collected | 10 000.00 | | | 10 000.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 50 239.00 | | | 50 239.00 |
