| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BD Other fixed assets | 15.00 | | 15.00 | 15.00 |
BJ TOTAL (I) | 15.00 | | 15.00 | 15.00 |
BT Goods | 59 089.00 | | 59 089.00 | 59 089.00 |
BX Customers and related accounts | 1 075.00 | | 1 075.00 | 1 075.00 |
CF Cash and cash equivalents | 6.00 | | 6.00 | 6.00 |
CJ TOTAL (II) | 60 170.00 | | 60 170.00 | 60 170.00 |
CO Grand total (0 to V) | 60 185.00 | | 60 185.00 | 60 185.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 100.00 | | | 100.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -2 719.00 | | | -2 719.00 |
DL TOTAL (I) | -2 619.00 | | | -2 619.00 |
DV Miscellaneous Loans and Financial Debts (4) | 3 000.00 | | | 3 000.00 |
DX Trade payables and related accounts | 2 522.00 | | | 2 522.00 |
EA Other liabilities | 57 281.00 | | | 57 281.00 |
EC TOTAL (IV) | 62 804.00 | | | 62 804.00 |
EE Grand total (I to V) | 60 185.00 | | | 60 185.00 |
EG Accrued income and payables due within one year | 62 804.00 | | | 62 804.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 1 075.00 | | 1 075.00 | 1 075.00 |
FJ Net sales | 1 075.00 | | 1 075.00 | 1 075.00 |
FR Total operating income (I) | | | 1 075.00 | |
FS Purchases of goods (including customs duties) | | | 40 000.00 | |
FT Inventory change (goods) | | | -59 089.00 | |
FW Other purchases and external expenses | | | 22 583.00 | |
FX Taxes, duties, and similar payments | | | 300.00 | |
GF Total Operating Expenses (II) | | | 3 794.00 | |
GG - OPERATING RESULT (I - II) | | | -2 719.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -2 719.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 1 075.00 | | | 1 075.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 3 794.00 | | | 3 794.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -2 719.00 | | | -2 719.00 |
| |
| 5 - Fixed assets increase - decrease | Gross value at beginning of year - Item by item | Revaluation - Disposals | Acquisition - Gross value at year-end | |
0G ACQUISITIONS Total General Total | | | 15.00 | |
I3 DECREASES Total Financial Fixed Assets | | | 15.00 | |
I4 DECREASES Grand Total | | | 15.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | | | 15.00 | |
| |
| 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 | 2 522.00 | 2 522.00 | | 2 522.00 |
8K Other liabilities (including liabilities related to repo transactions) | 57 281.00 | 57 281.00 | | 57 281.00 |
UX Other trade receivables | 1 075.00 | | | 1 075.00 |
VI Group and Associates | 3 000.00 | 3 000.00 | | 3 000.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 1 075.00 | 1 075.00 | | 1 075.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 62 804.00 | 62 804.00 | | 62 804.00 |
