| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BX Customers and related accounts | 100 000.00 | | 100 000.00 | 100 000.00 |
BZ Other receivables | 85 826.00 | | 85 826.00 | 85 826.00 |
CF Cash and cash equivalents | 10 959.00 | | 10 959.00 | 10 959.00 |
CJ TOTAL (II) | 196 785.00 | | 196 785.00 | 196 785.00 |
CO Grand total (0 to V) | 196 785.00 | | 196 785.00 | 196 785.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 10 000.00 | | | 10 000.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -123 115.00 | | | -123 115.00 |
DL TOTAL (I) | -113 115.00 | | | -113 115.00 |
DU Loans and Debts from Credit Institutions (3) | 85.00 | | | 85.00 |
DX Trade payables and related accounts | 309 685.00 | | | 309 685.00 |
DY Tax and social security liabilities | 130.00 | | | 130.00 |
EC TOTAL (IV) | 309 900.00 | | | 309 900.00 |
EE Grand total (I to V) | 196 785.00 | | | 196 785.00 |
EG Accrued income and payables due within one year | 309 900.00 | | | 309 900.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 85.00 | | | 85.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | | 418 123.00 | 418 123.00 | |
FJ Net sales | | 418 123.00 | 418 123.00 | |
FR Total operating income (I) | | | 418 123.00 | |
FW Other purchases and external expenses | | | 541 109.00 | |
FX Taxes, duties, and similar payments | | | 130.00 | |
GF Total Operating Expenses (II) | | | 541 239.00 | |
GG - OPERATING RESULT (I - II) | | | -123 115.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -123 115.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 418 123.00 | | | 418 123.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 541 239.00 | | | 541 239.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -123 115.00 | | | -123 115.00 |
| |
| 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 | 309 685.00 | 309 685.00 | | 309 685.00 |
UX Other trade receivables | 100 000.00 | | | 100 000.00 |
VB VAT | 85 826.00 | | | 85 826.00 |
VG Loans with a maturity of up to one year at origin | 85.00 | 85.00 | | 85.00 |
VQ Other Taxes, Duties, and Similar Debts | 130.00 | 130.00 | | 130.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 185 826.00 | 185 826.00 | | 185 826.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 309 900.00 | 309 900.00 | | 309 900.00 |
