| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BV Advances and down payments on orders | | | | |
BX Customers and related accounts | | | | |
BZ Other receivables | 101 763.00 | | 101 763.00 | 101 763.00 |
CF Cash and cash equivalents | 2 238.00 | | 2 238.00 | 2 238.00 |
CJ TOTAL (II) | 104 001.00 | | 104 001.00 | 104 001.00 |
CO Grand total (0 to V) | 104 001.00 | | 104 001.00 | 104 001.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 100 000.00 | 100 000.00 | | 100 000.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 3 768.00 | 7 262.00 | | 3 768.00 |
DL TOTAL (I) | 103 768.00 | 107 263.00 | | 103 768.00 |
DX Trade payables and related accounts | 233.00 | 20 136.00 | | 233.00 |
DY Tax and social security liabilities | | 26.00 | | |
EC TOTAL (IV) | 233.00 | 20 162.00 | | 233.00 |
EE Grand total (I to V) | 104 001.00 | 127 425.00 | | 104 001.00 |
EI Including equity loans | 1.00 | | | 1.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FD Production sold - goods | 1.00 | | 1.00 | 1.00 |
FJ Net sales | 1.00 | | 1.00 | 1.00 |
FM Inventory production | | | | |
FP Reversals of depreciation and provisions, transfer of expenses | | | | |
FR Total operating income (I) | | | 1.00 | |
FW Other purchases and external expenses | | | -3 706.00 | |
FX Taxes, duties, and similar payments | | | -53.00 | |
GE Other Expenses | | | 1.00 | |
GF Total Operating Expenses (II) | | | -3 758.00 | |
GG - OPERATING RESULT (I - II) | | | 3 759.00 | |
GR Interest and similar expenses | | | -8.00 | |
GU Total financial expenses (VI) | | | -8.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 8.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 3 768.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 1.00 | 18 000.00 | | 1.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | -3 767.00 | 10 738.00 | | -3 767.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 3 768.00 | 7 262.00 | | 3 768.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
VB VAT | 6.00 | | | 6.00 |
VC Group and associates | 95.00 | 95.00 | | 95.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 102.00 | 102.00 | | 102.00 |