| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 7 993.00 | 7 993.00 | | 7 993.00 |
BD Other fixed assets | 10 000.00 | | 10 000.00 | 10 000.00 |
BJ TOTAL (I) | 17 993.00 | 7 993.00 | 10 000.00 | 17 993.00 |
BT Goods | | | | |
BZ Other receivables | 30 180.00 | | 30 180.00 | 30 180.00 |
CF Cash and cash equivalents | 57 020.00 | | 57 020.00 | 57 020.00 |
CH Prepaid expenses | 7.00 | | 7.00 | 7.00 |
CJ TOTAL (II) | 87 207.00 | | 87 207.00 | 87 207.00 |
CO Grand total (0 to V) | 105 200.00 | 7 993.00 | 97 207.00 | 105 200.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 10 000.00 | 10 000.00 | | 10 000.00 |
DD Legal reserve (1) | 1 000.00 | 1 000.00 | | 1 000.00 |
DE Statutory or contractual reserves | 129 223.00 | 129 223.00 | | 129 223.00 |
DH Retained earnings | -9 420.00 | -953.00 | | -9 420.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -37 821.00 | -8 467.00 | | -37 821.00 |
DL TOTAL (I) | 92 983.00 | 130 803.00 | | 92 983.00 |
DV Miscellaneous Loans and Financial Debts (4) | 230.00 | 230.00 | | 230.00 |
DX Trade payables and related accounts | 1 658.00 | 1 924.00 | | 1 658.00 |
DY Tax and social security liabilities | 447.00 | 348.00 | | 447.00 |
EA Other liabilities | 1 889.00 | 1 283.00 | | 1 889.00 |
EC TOTAL (IV) | 4 224.00 | 3 786.00 | | 4 224.00 |
EE Grand total (I to V) | 97 207.00 | 134 589.00 | | 97 207.00 |
EG Accrued income and payables due within one year | 4 224.00 | 3 786.00 | | 4 224.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FD Production sold - goods | 66 667.00 | | 66 667.00 | 66 667.00 |
FJ Net sales | 66 667.00 | | 66 667.00 | 66 667.00 |
FR Total operating income (I) | | | 66 667.00 | |
FV Inventory change (raw materials and supplies) | | | 92 139.00 | |
FW Other purchases and external expenses | | | 10 904.00 | |
FX Taxes, duties, and similar payments | | | 486.00 | |
FY Salaries and Wages | | | 942.00 | |
GF Total Operating Expenses (II) | | | 104 471.00 | |
GG - OPERATING RESULT (I - II) | | | -37 804.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -37 804.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | 17.00 | | | 17.00 |
HH Total exceptional expenses (VIII) | 17.00 | | | 17.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -17.00 | | | -17.00 |
HL TOTAL REVENUE (I + III + V + VII) | 66 667.00 | | | 66 667.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 104 488.00 | 8 467.00 | | 104 488.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -37 821.00 | -8 467.00 | | -37 821.00 |
| |
| 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 | 7 993.00 | | 10 000.00 | 7 993.00 |
I3 DECREASES Total Financial Fixed Assets | | | 10 000.00 | |
I4 DECREASES Grand Total | | | 17 993.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 7 993.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 7 993.00 | | | 7 993.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | | | 10 000.00 | |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 7 993.00 | | | 7 993.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 7 993.00 | | | 7 993.00 |
| |
| 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 | 1 658.00 | 1 658.00 | | 1 658.00 |
8K Other liabilities (including liabilities related to repo transactions) | 1 889.00 | 1 889.00 | | 1 889.00 |
VB VAT | 180.00 | | | 180.00 |
VC Group and associates | 30 000.00 | | | 30 000.00 |
VI Group and Associates | 230.00 | 230.00 | | 230.00 |
VS Prepaid expenses | 7.00 | | | 7.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 30 187.00 | 30 187.00 | | 30 187.00 |
VW VAT | 447.00 | 447.00 | | 447.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 4 224.00 | 4 224.00 | | 4 224.00 |
