| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BT Goods | 53 491.00 | | 53 491.00 | 53 491.00 |
BX Customers and related accounts | 16 920.00 | | 16 920.00 | 16 920.00 |
BZ Other receivables | 3 537.00 | | 3 537.00 | 3 537.00 |
CJ TOTAL (II) | 73 948.00 | | 73 948.00 | 73 948.00 |
CO Grand total (0 to V) | 73 948.00 | | 73 948.00 | 73 948.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 000.00 | 1 000.00 | | 1 000.00 |
DH Retained earnings | 85.00 | -4.00 | | 85.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 42.00 | 88.00 | | 42.00 |
DL TOTAL (I) | 1 126.00 | 1 085.00 | | 1 126.00 |
DU Loans and Debts from Credit Institutions (3) | 5 673.00 | 8 991.00 | | 5 673.00 |
DV Miscellaneous Loans and Financial Debts (4) | 62 597.00 | 60 094.00 | | 62 597.00 |
DX Trade payables and related accounts | 1 707.00 | 1 704.00 | | 1 707.00 |
DY Tax and social security liabilities | 2 844.00 | 2 015.00 | | 2 844.00 |
EC TOTAL (IV) | 72 821.00 | 72 804.00 | | 72 821.00 |
EE Grand total (I to V) | 73 948.00 | 73 889.00 | | 73 948.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | | | 10 240.00 | |
FD Production sold - goods | | | 4 288.00 | |
FJ Net sales | | | 14 528.00 | |
FQ Other income | | | 25.00 | |
FR Total operating income (I) | | | 14 553.00 | |
FS Purchases of goods (including customs duties) | | | 1 710.00 | |
FT Inventory change (goods) | | | 4 434.00 | |
FW Other purchases and external expenses | | | 7 197.00 | |
FX Taxes, duties, and similar payments | | | | |
GF Total Operating Expenses (II) | | | 13 341.00 | |
GG - OPERATING RESULT (I - II) | | | 1 212.00 | |
GU Total financial expenses (VI) | | | 1 163.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -1 163.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 49.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HH Total exceptional expenses (VIII) | | 13.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | | -13.00 | | |
HK Income tax | 7.00 | 15.00 | | 7.00 |
HL TOTAL REVENUE (I + III + V + VII) | 14 553.00 | 8 000.00 | | 14 553.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 14 511.00 | 7 912.00 | | 14 511.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 42.00 | 88.00 | | 42.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8B Suppliers and Related Accounts | 1 707.00 | 1 707.00 | | 1 707.00 |
8K Other liabilities (including liabilities related to repo transactions) | 62 597.00 | 62 597.00 | | 62 597.00 |
VG Loans with a maturity of up to one year at origin | 5 673.00 | 5 673.00 | | 5 673.00 |
VQ Other Taxes, Duties, and Similar Debts | 2 844.00 | 2 844.00 | | 2 844.00 |
VS Prepaid expenses | 20 467.00 | 20 467.00 | | 20 467.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 20 467.00 | 20 467.00 | | 20 467.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 72 822.00 | 72 822.00 | | 72 822.00 |
