| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BZ Other receivables | 5 435.00 | | 5 435.00 | 5 435.00 |
CF Cash and cash equivalents | 82 860.00 | | 82 860.00 | 82 860.00 |
CJ TOTAL (II) | 88 295.00 | | 88 295.00 | 88 295.00 |
CO Grand total (0 to V) | 88 295.00 | | 88 295.00 | 88 295.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 10 000.00 | | | 10 000.00 |
DD Legal reserve (1) | 1 000.00 | | | 1 000.00 |
DH Retained earnings | -145 263.00 | | | -145 263.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -56 220.00 | | | -56 220.00 |
DL TOTAL (I) | -190 483.00 | | | -190 483.00 |
DV Miscellaneous Loans and Financial Debts (4) | 277 098.00 | | | 277 098.00 |
DX Trade payables and related accounts | 1 680.00 | | | 1 680.00 |
EC TOTAL (IV) | 278 778.00 | | | 278 778.00 |
EE Grand total (I to V) | 88 295.00 | | | 88 295.00 |
EG Accrued income and payables due within one year | 278 778.00 | | | 278 778.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | 91 000.00 | | 91 000.00 | 91 000.00 |
FJ Net sales | 91 000.00 | | 91 000.00 | 91 000.00 |
FQ Other income | | | 6.00 | |
FR Total operating income (I) | | | 91 006.00 | |
FT Inventory change (goods) | | | 140 000.00 | |
FW Other purchases and external expenses | | | 7 221.00 | |
FX Taxes, duties, and similar payments | | | 5.00 | |
GF Total Operating Expenses (II) | | | 147 225.00 | |
GG - OPERATING RESULT (I - II) | | | -56 220.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -56 220.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 91 006.00 | | | 91 006.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 147 225.00 | | | 147 225.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -56 220.00 | | | -56 220.00 |
| |
| 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 | 1 000.00 | 1 000.00 | | 1 000.00 |
8B Suppliers and Related Accounts | 1 680.00 | 1 680.00 | | 1 680.00 |
VB VAT | 5 435.00 | 5 435.00 | | 5 435.00 |
VI Group and Associates | 276 098.00 | 276 098.00 | | 276 098.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 5 435.00 | 5 435.00 | | 5 435.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 278 778.00 | 278 778.00 | | 278 778.00 |
| |
| 11 - Earnings appropriation & miscellaneous information | Amount for year N | Amount for year N-1 | Amount 1 to 5 years | Amount more than 5 years |
9Z Other taxes, duties, and similar payments | 5.00 | | | 5.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | 6 993.00 | | | 6 993.00 |
ST Other accounts | 228.00 | | | 228.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 5.00 | | | 5.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 7 221.00 | | | 7 221.00 |
