| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BX Customers and related accounts | 976.00 | | 976.00 | 976.00 |
BZ Other receivables | 66 521.00 | | 66 521.00 | 66 521.00 |
CF Cash and cash equivalents | 1 554.00 | | 1 554.00 | 1 554.00 |
CJ TOTAL (II) | 69 060.00 | | 69 060.00 | 69 060.00 |
CO Grand total (0 to V) | 69 060.00 | | 69 060.00 | 69 060.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 000.00 | 1 000.00 | | 1 000.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 138.00 | -28 546.00 | | 138.00 |
DL TOTAL (I) | 1 138.00 | -27 546.00 | | 1 138.00 |
DX Trade payables and related accounts | 28 940.00 | 39 629.00 | | 28 940.00 |
DY Tax and social security liabilities | 7 068.00 | 7 553.00 | | 7 068.00 |
EA Other liabilities | 31 904.00 | 88 357.00 | | 31 904.00 |
EB Prepaid income (2) | | 19 166.00 | | |
EC TOTAL (IV) | 87 912.00 | 154 706.00 | | 87 912.00 |
EE Grand total (I to V) | 69 050.00 | 127 160.00 | | 69 050.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | -22 759.00 | | -22 759.00 | -22 759.00 |
FJ Net sales | -22 759.00 | | -22 759.00 | -22 759.00 |
FR Total operating income (I) | | | -22 759.00 | |
FW Other purchases and external expenses | | | -3 691.00 | |
FX Taxes, duties, and similar payments | | | | |
GF Total Operating Expenses (II) | | | -3 691.00 | |
GG - OPERATING RESULT (I - II) | | | -19 068.00 | |
GL Other interest and similar income | | | | |
GM Reversals of provisions and transfers of expenses | | | | |
GP Total financial income (V) | | | | |
GR Interest and similar expenses | | | | |
GU Total financial expenses (VI) | | | | |
GV - FINANCIAL INCOME (V - VI) | | | | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -19 068.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 19 206.00 | | | 19 206.00 |
HD Total exceptional income (VII) | 19 206.00 | | | 19 206.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 19 206.00 | | | 19 206.00 |
HL TOTAL REVENUE (I + III + V + VII) | -3 553.00 | 60.00 | | -3 553.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | -3 691.00 | 28 606.00 | | -3 691.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 138.00 | -28 546.00 | | 138.00 |