| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 1.00 | | 1.00 | 1.00 |
BR Intermediate and finished products | 27 166.00 | | 27 166.00 | 27 166.00 |
BZ Other receivables | 5 400.00 | | 5 400.00 | 5 400.00 |
CF Cash and cash equivalents | 5 000.00 | | 5 000.00 | 5 000.00 |
CJ TOTAL (II) | 37 566.00 | | 37 566.00 | 37 566.00 |
CO Grand total (0 to V) | 37 567.00 | | 37 567.00 | 37 567.00 |
CU Other investments | 1.00 | | 1.00 | 1.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 5 000.00 | | | 5 000.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -8 782.00 | | | -8 782.00 |
DL TOTAL (I) | -3 782.00 | | | -3 782.00 |
DV Miscellaneous Loans and Financial Debts (4) | 37 180.00 | | | 37 180.00 |
DX Trade payables and related accounts | 4 170.00 | | | 4 170.00 |
EC TOTAL (IV) | 41 350.00 | | | 41 350.00 |
EE Grand total (I to V) | 37 567.00 | | | 37 567.00 |
EG Accrued income and payables due within one year | 41 350.00 | | | 41 350.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FU Purchases of raw materials and other supplies | | | 27 166.00 | |
FV Inventory change (raw materials and supplies) | | | -27 166.00 | |
FW Other purchases and external expenses | | | 5 513.00 | |
FX Taxes, duties, and similar payments | | | 25.00 | |
GF Total Operating Expenses (II) | | | 5 538.00 | |
GG - OPERATING RESULT (I - II) | | | -5 538.00 | |
GR Interest and similar expenses | | | 3 244.00 | |
GU Total financial expenses (VI) | | | 3 244.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -3 244.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -8 782.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 8 782.00 | | | 8 782.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -8 782.00 | | | -8 782.00 |
| |
| 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 | | | 1.00 | |
I3 DECREASES Total Financial Fixed Assets | | | 1.00 | |
I4 DECREASES Grand Total | | | 1.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | | | 1.00 | |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8A Miscellaneous Loans and Financial Debts | 3 245.00 | 3 245.00 | | 3 245.00 |
8B Suppliers and Related Accounts | 4 170.00 | 4 170.00 | | 4 170.00 |
VB VAT | 3 213.00 | 3 213.00 | | 3 213.00 |
VI Group and Associates | 33 936.00 | 33 936.00 | | 33 936.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 2 188.00 | 2 188.00 | | 2 188.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 5 400.00 | 5 400.00 | | 5 400.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 41 351.00 | 41 351.00 | | 41 351.00 |
