| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BZ Other receivables | 498.00 | | 498.00 | 498.00 |
CF Cash and cash equivalents | 5 000.00 | | 5 000.00 | 5 000.00 |
CJ TOTAL (II) | 5 498.00 | | 5 498.00 | 5 498.00 |
CO Grand total (0 to V) | 5 498.00 | | 5 498.00 | 5 498.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 5 000.00 | 5 000.00 | | 5 000.00 |
DH Retained earnings | -1 205.00 | | | -1 205.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -1 561.00 | -1 205.00 | | -1 561.00 |
DL TOTAL (I) | 2 234.00 | 3 795.00 | | 2 234.00 |
DV Miscellaneous Loans and Financial Debts (4) | 1 725.00 | 243.00 | | 1 725.00 |
DX Trade payables and related accounts | 1 539.00 | 1 201.00 | | 1 539.00 |
EC TOTAL (IV) | 3 264.00 | 1 445.00 | | 3 264.00 |
EE Grand total (I to V) | 5 498.00 | 5 240.00 | | 5 498.00 |
EG Accrued income and payables due within one year | 1 539.00 | 1 201.00 | | 1 539.00 |
EI Including equity loans | 1 725.00 | | | 1 725.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FQ Other income | | | 5.00 | |
FR Total operating income (I) | | | 5.00 | |
FW Other purchases and external expenses | | | 1 325.00 | |
FX Taxes, duties, and similar payments | | | 228.00 | |
GF Total Operating Expenses (II) | | | 1 553.00 | |
GG - OPERATING RESULT (I - II) | | | -1 549.00 | |
GR Interest and similar expenses | | | 12.00 | |
GU Total financial expenses (VI) | | | 12.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -12.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -1 561.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 5.00 | | | 5.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 1 566.00 | 1 205.00 | | 1 566.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -1 561.00 | -1 205.00 | | -1 561.00 |
| |
| 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 | 1 725.00 | | 1 725.00 | 1 725.00 |
8B Suppliers and Related Accounts | 1 539.00 | 1 539.00 | | 1 539.00 |
VB VAT | 498.00 | 498.00 | | 498.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 498.00 | 498.00 | | 498.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 3 264.00 | 1 539.00 | 1 725.00 | 3 264.00 |
