| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AR Technical installations, industrial equipment and tools | | | | |
AT Other tangible assets | | | | |
BJ TOTAL (I) | | | | |
BL Raw materials, supplies | | | | |
BT Goods | | | | |
BX Customers and related accounts | | | | |
CF Cash and cash equivalents | 9.00 | | 9.00 | 9.00 |
CJ TOTAL (II) | 9.00 | | 9.00 | 9.00 |
CO Grand total (0 to V) | 9.00 | | 9.00 | 9.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 3 000.00 | 3 000.00 | | 3 000.00 |
DH Retained earnings | -11 758.00 | | | -11 758.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -2 605.00 | -11 758.00 | | -2 605.00 |
DL TOTAL (I) | -11 363.00 | -8 758.00 | | -11 363.00 |
DU Loans and Debts from Credit Institutions (3) | | 25.00 | | |
DV Miscellaneous Loans and Financial Debts (4) | 10 513.00 | 24 800.00 | | 10 513.00 |
DX Trade payables and related accounts | | 1 483.00 | | |
DY Tax and social security liabilities | 859.00 | | | 859.00 |
EC TOTAL (IV) | 11 372.00 | 26 308.00 | | 11 372.00 |
EE Grand total (I to V) | 9.00 | 17 550.00 | | 9.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | | | 7 978.00 | |
FJ Net sales | | | 7 978.00 | |
FR Total operating income (I) | | | 7 978.00 | |
FS Purchases of goods (including customs duties) | | | | |
FT Inventory change (goods) | | | 3 810.00 | |
FU Purchases of raw materials and other supplies | | | | |
FV Inventory change (raw materials and supplies) | | | 4 121.00 | |
FW Other purchases and external expenses | | | 1 981.00 | |
FX Taxes, duties, and similar payments | | | | |
GE Other Expenses | | | 1.00 | |
GF Total Operating Expenses (II) | | | 590.00 | |
GG - OPERATING RESULT (I - II) | | | -2 524.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -2 524.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HD Total exceptional income (VII) | 6 300.00 | 11 500.00 | | 6 300.00 |
HH Total exceptional expenses (VIII) | 6 381.00 | 8 356.00 | | 6 381.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -81.00 | 3 144.00 | | -81.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -2 605.00 | -11 758.00 | | -2 605.00 |