| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BT Goods | 120 695.00 | | 120 695.00 | 120 695.00 |
BZ Other receivables | 300.00 | | 300.00 | 300.00 |
CD Marketable securities | 88 465.00 | | 88 465.00 | 88 465.00 |
CF Cash and cash equivalents | 200 296.00 | | 200 296.00 | 200 296.00 |
CH Prepaid expenses | 131.00 | | 131.00 | 131.00 |
CJ TOTAL (II) | 409 887.00 | | 409 887.00 | 409 887.00 |
CO Grand total (0 to V) | 409 887.00 | | 409 887.00 | 409 887.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 2 000.00 | 2 000.00 | | 2 000.00 |
DD Legal reserve (1) | 200.00 | | | 200.00 |
DG Other reserves | 17 526.00 | 14 111.00 | | 17 526.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -30 525.00 | 3 615.00 | | -30 525.00 |
DL TOTAL (I) | -10 799.00 | 19 726.00 | | -10 799.00 |
DU Loans and Debts from Credit Institutions (3) | 43.00 | 33.00 | | 43.00 |
DV Miscellaneous Loans and Financial Debts (4) | 390 000.00 | 340 000.00 | | 390 000.00 |
DX Trade payables and related accounts | 2 005.00 | 1 722.00 | | 2 005.00 |
DY Tax and social security liabilities | 28 460.00 | 638.00 | | 28 460.00 |
EA Other liabilities | 177.00 | 177.00 | | 177.00 |
EC TOTAL (IV) | 420 686.00 | 342 570.00 | | 420 686.00 |
EE Grand total (I to V) | 409 887.00 | 362 296.00 | | 409 887.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | 282 500.00 | | 282 500.00 | 282 500.00 |
FJ Net sales | 282 500.00 | | 282 500.00 | 282 500.00 |
FQ Other income | | | | |
FR Total operating income (I) | | | 282 500.00 | |
FS Purchases of goods (including customs duties) | | | 153 431.00 | |
FT Inventory change (goods) | | | 145 305.00 | |
FW Other purchases and external expenses | | | 3 701.00 | |
FX Taxes, duties, and similar payments | | | 12 928.00 | |
GF Total Operating Expenses (II) | | | 315 365.00 | |
GG - OPERATING RESULT (I - II) | | | -32 865.00 | |
GL Other interest and similar income | | | 2 464.00 | |
GO Net income from sales of marketable securities | | | | |
GP Total financial income (V) | | | 2 464.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 2 464.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -30 401.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | 124.00 | | | 124.00 |
HH Total exceptional expenses (VIII) | 124.00 | | | 124.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -124.00 | | | -124.00 |
HK Income tax | | 638.00 | | |
HL TOTAL REVENUE (I + III + V + VII) | 284 964.00 | 8 073.00 | | 284 964.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 315 489.00 | 4 457.00 | | 315 489.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -30 525.00 | 3 615.00 | | -30 525.00 |
| |
| 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 | 390 000.00 | 250 000.00 | 140 000.00 | 390 000.00 |
8B Suppliers and Related Accounts | 2 005.00 | 2 005.00 | | 2 005.00 |
8K Other liabilities (including liabilities related to repo transactions) | 177.00 | 177.00 | | 177.00 |
VG Loans with a maturity of up to one year at origin | 43.00 | 43.00 | | 43.00 |
VQ Other Taxes, Duties, and Similar Debts | 28 460.00 | 28 460.00 | | 28 460.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 431.00 | 431.00 | | 431.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 420 686.00 | 280 686.00 | 140 000.00 | 420 686.00 |
