| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BN Goods in progress | 222 890.00 | | 222 890.00 | 222 890.00 |
BZ Other receivables | 2 333.00 | | 2 333.00 | 2 333.00 |
CF Cash and cash equivalents | 193.00 | | 193.00 | 193.00 |
CH Prepaid expenses | 62.00 | | 62.00 | 62.00 |
CJ TOTAL (II) | 225 478.00 | | 225 478.00 | 225 478.00 |
CO Grand total (0 to V) | 225 478.00 | | 225 478.00 | 225 478.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 15 000.00 | 15 000.00 | | 15 000.00 |
DH Retained earnings | -43 011.00 | -34 056.00 | | -43 011.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -8 152.00 | -8 955.00 | | -8 152.00 |
DL TOTAL (I) | -36 163.00 | -28 011.00 | | -36 163.00 |
DV Miscellaneous Loans and Financial Debts (4) | 259 252.00 | 250 075.00 | | 259 252.00 |
DX Trade payables and related accounts | 2 276.00 | 2 998.00 | | 2 276.00 |
DY Tax and social security liabilities | 113.00 | 112.00 | | 113.00 |
EC TOTAL (IV) | 261 641.00 | 253 185.00 | | 261 641.00 |
EE Grand total (I to V) | 225 478.00 | 225 175.00 | | 225 478.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FM Inventory production | | | 91.00 | |
FR Total operating income (I) | | | 91.00 | |
FS Purchases of goods (including customs duties) | | | 91.00 | |
FW Other purchases and external expenses | | | 2 726.00 | |
FX Taxes, duties, and similar payments | | | 151.00 | |
GE Other Expenses | | | | |
GF Total Operating Expenses (II) | | | 2 967.00 | |
GG - OPERATING RESULT (I - II) | | | -2 876.00 | |
GR Interest and similar expenses | | | 5 276.00 | |
GU Total financial expenses (VI) | | | 5 276.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -5 276.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -8 152.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 91.00 | 538.00 | | 91.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 8 244.00 | 9 493.00 | | 8 244.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -8 152.00 | -8 955.00 | | -8 152.00 |
| |
| 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 | 2 276.00 | 2 276.00 | | 2 276.00 |
VB VAT | 2 333.00 | | | 2 333.00 |
VI Group and Associates | 259 252.00 | 259 252.00 | | 259 252.00 |
VQ Other Taxes, Duties, and Similar Debts | 113.00 | 113.00 | | 113.00 |
VS Prepaid expenses | 62.00 | | | 62.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 2 395.00 | 2 395.00 | | 2 395.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 261 641.00 | 261 641.00 | | 261 641.00 |
