| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BT Goods | | | | |
BV Advances and down payments on orders | | | | |
BX Customers and related accounts | | | | |
BZ Other receivables | 100 095.00 | | 100 095.00 | 100 095.00 |
CD Marketable securities | 22.00 | | 22.00 | 22.00 |
CF Cash and cash equivalents | 198 187.00 | | 198 187.00 | 198 187.00 |
CH Prepaid expenses | 1 239.00 | | 1 239.00 | 1 239.00 |
CJ TOTAL (II) | 299 543.00 | | 299 543.00 | 299 543.00 |
CO Grand total (0 to V) | 299 543.00 | | 299 543.00 | 299 543.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 339 000.00 | 339 000.00 | | 339 000.00 |
DD Legal reserve (1) | 509.00 | 509.00 | | 509.00 |
DH Retained earnings | -54 126.00 | -24 551.00 | | -54 126.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -1 484.00 | -29 575.00 | | -1 484.00 |
DL TOTAL (I) | 283 899.00 | 285 381.00 | | 283 899.00 |
DU Loans and Debts from Credit Institutions (3) | 18.00 | | | 18.00 |
DX Trade payables and related accounts | 9 760.00 | 9 083.00 | | 9 760.00 |
DY Tax and social security liabilities | 5 867.00 | 5 536.00 | | 5 867.00 |
EA Other liabilities | | 149 364.00 | | |
EC TOTAL (IV) | 15 645.00 | 163 982.00 | | 15 645.00 |
EE Grand total (I to V) | 299 543.00 | 449 365.00 | | 299 543.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | 430 000.00 | | 430 000.00 | 430 000.00 |
FG Production sold - services | | | | |
FJ Net sales | 430 000.00 | | 430 000.00 | 430 000.00 |
FQ Other income | | | 1.00 | |
FR Total operating income (I) | | | 430 001.00 | |
FS Purchases of goods (including customs duties) | | | 240.00 | |
FT Inventory change (goods) | | | 379 137.00 | |
FW Other purchases and external expenses | | | 21 549.00 | |
FX Taxes, duties, and similar payments | | | 1 108.00 | |
FY Salaries and Wages | | | 6 455.00 | |
FZ Social Security Contributions | | | 2 192.00 | |
GE Other Expenses | | | 52.00 | |
GF Total Operating Expenses (II) | | | 410 733.00 | |
GG - OPERATING RESULT (I - II) | | | 19 267.00 | |
GI Supported loss or transferred profit (IV) | | | 20 824.00 | |
GL Other interest and similar income | | | 73.00 | |
GP Total financial income (V) | | | 73.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 73.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -1 484.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 430 073.00 | 2 910.00 | | 430 073.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 431 557.00 | 32 486.00 | | 431 557.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -1 484.00 | -29 575.00 | | -1 484.00 |
| |
| 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 | 9 760.00 | 9 760.00 | | 9 760.00 |
8D Social Security and Other Social Organizations | 5 867.00 | 5 867.00 | | 5 867.00 |
VG Loans with a maturity of up to one year at origin | 18.00 | 18.00 | | 18.00 |
VS Prepaid expenses | 101 334.00 | 101 334.00 | | 101 334.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 101 334.00 | 101 334.00 | | 101 334.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 15 645.00 | 15 645.00 | | 15 645.00 |
