| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BZ Other receivables | 27 629.00 | | 27 629.00 | 27 629.00 |
CF Cash and cash equivalents | 2 120.00 | | 2 120.00 | 2 120.00 |
CJ TOTAL (II) | 29 750.00 | | 29 750.00 | 29 750.00 |
CO Grand total (0 to V) | 29 750.00 | | 29 750.00 | 29 750.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 50 000.00 | | | 50 000.00 |
DH Retained earnings | -189 416.00 | | | -189 416.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 21 268.00 | | | 21 268.00 |
DL TOTAL (I) | -118 148.00 | | | -118 148.00 |
DX Trade payables and related accounts | 140 343.00 | | | 140 343.00 |
DY Tax and social security liabilities | 7 556.00 | | | 7 556.00 |
EC TOTAL (IV) | 147 899.00 | | | 147 899.00 |
EE Grand total (I to V) | 29 750.00 | | | 29 750.00 |
EG Accrued income and payables due within one year | 147 899.00 | | | 147 899.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 37 780.00 | | 37 780.00 | 37 780.00 |
FJ Net sales | 37 780.00 | | 37 780.00 | 37 780.00 |
FR Total operating income (I) | | | 37 780.00 | |
FW Other purchases and external expenses | | | 16 512.00 | |
GF Total Operating Expenses (II) | | | 16 512.00 | |
GG - OPERATING RESULT (I - II) | | | 21 268.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 21 268.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 37 780.00 | | | 37 780.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 16 512.00 | | | 16 512.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 21 268.00 | | | 21 268.00 |
| |
| 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 | 1 880.00 | | | 1 880.00 |
I3 DECREASES Total Financial Fixed Assets | | | 1 880.00 | |
I4 DECREASES Grand Total | | | 1 880.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 1 880.00 | | | 1 880.00 |
| |
| 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 | 140 343.00 | 140 343.00 | | 140 343.00 |
8D Social Security and Other Social Organizations | 7 556.00 | 7 556.00 | | 7 556.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 27 630.00 | 27 630.00 | | 27 630.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 27 630.00 | 27 630.00 | | 27 630.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 147 899.00 | 147 899.00 | | 147 899.00 |
