| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BZ Other receivables | 2 520.00 | | 2 520.00 | 2 520.00 |
CF Cash and cash equivalents | 1 320.00 | | 1 320.00 | 1 320.00 |
CJ TOTAL (II) | 3 840.00 | | 3 840.00 | 3 840.00 |
CO Grand total (0 to V) | 3 840.00 | | 3 840.00 | 3 840.00 |
| |
| 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 |
DH Retained earnings | -7 893.00 | | | -7 893.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -1 390.00 | -7 893.00 | | -1 390.00 |
DL TOTAL (I) | -8 283.00 | -6 893.00 | | -8 283.00 |
DU Loans and Debts from Credit Institutions (3) | 10.00 | 10.00 | | 10.00 |
DV Miscellaneous Loans and Financial Debts (4) | 9 593.00 | 9 136.00 | | 9 593.00 |
DX Trade payables and related accounts | 2 160.00 | 720.00 | | 2 160.00 |
DY Tax and social security liabilities | 360.00 | | | 360.00 |
EC TOTAL (IV) | 12 123.00 | 9 866.00 | | 12 123.00 |
EE Grand total (I to V) | 3 840.00 | 2 974.00 | | 3 840.00 |
EG Accrued income and payables due within one year | 12 123.00 | 9 866.00 | | 12 123.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FQ Other income | | | 600.00 | |
FR Total operating income (I) | | | 600.00 | |
FW Other purchases and external expenses | | | 145.00 | |
FX Taxes, duties, and similar payments | | | 1 388.00 | |
GF Total Operating Expenses (II) | | | 1 533.00 | |
GG - OPERATING RESULT (I - II) | | | -933.00 | |
GR Interest and similar expenses | | | 457.00 | |
GU Total financial expenses (VI) | | | 457.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -457.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -1 390.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 600.00 | | | 600.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 1 990.00 | 7 893.00 | | 1 990.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -1 390.00 | -7 893.00 | | -1 390.00 |
| |
| 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 | 2 160.00 | 2 160.00 | | 2 160.00 |
UX Other trade receivables | 2 160.00 | 2 160.00 | | 2 160.00 |
VB VAT | 360.00 | 360.00 | | 360.00 |
VG Loans with a maturity of up to one year at origin | 10.00 | 10.00 | | 10.00 |
VI Group and Associates | 9 593.00 | 9 593.00 | | 9 593.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 2 520.00 | 2 520.00 | | 2 520.00 |
VW VAT | 360.00 | 360.00 | | 360.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 12 123.00 | 12 123.00 | | 12 123.00 |
