| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 1 600.00 | 1 600.00 | | 1 600.00 |
AR Technical installations, industrial equipment and tools | 17 120.00 | 6 388.00 | 10 733.00 | 17 120.00 |
AT Other tangible assets | 68 277.00 | 65 800.00 | 2 477.00 | 68 277.00 |
BJ TOTAL (I) | 86 997.00 | 73 788.00 | 13 209.00 | 86 997.00 |
BT Goods | 155 598.00 | 31 346.00 | 124 252.00 | 155 598.00 |
BX Customers and related accounts | 3 702.00 | | 3 702.00 | 3 702.00 |
BZ Other receivables | 2 162.00 | | 2 162.00 | 2 162.00 |
CF Cash and cash equivalents | 13 507.00 | | 13 507.00 | 13 507.00 |
CH Prepaid expenses | 9 651.00 | | 9 651.00 | 9 651.00 |
CJ TOTAL (II) | 184 619.00 | 31 346.00 | 153 273.00 | 184 619.00 |
CO Grand total (0 to V) | 271 615.00 | 105 134.00 | 166 482.00 | 271 615.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 8 000.00 | | | 8 000.00 |
DD Legal reserve (1) | 800.00 | | | 800.00 |
DG Other reserves | 12 196.00 | | | 12 196.00 |
DH Retained earnings | 771.00 | | | 771.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -777.00 | | | -777.00 |
DL TOTAL (I) | 20 990.00 | | | 20 990.00 |
DV Miscellaneous Loans and Financial Debts (4) | 143 901.00 | | | 143 901.00 |
DX Trade payables and related accounts | 1 022.00 | | | 1 022.00 |
DY Tax and social security liabilities | 569.00 | | | 569.00 |
EC TOTAL (IV) | 145 492.00 | | | 145 492.00 |
EE Grand total (I to V) | 166 482.00 | | | 166 482.00 |
EG Accrued income and payables due within one year | 145 492.00 | | | 145 492.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | 15 568.00 | | 15 568.00 | 15 568.00 |
FJ Net sales | 15 568.00 | | 15 568.00 | 15 568.00 |
FR Total operating income (I) | | | 15 568.00 | |
FT Inventory change (goods) | | | 5 106.00 | |
FW Other purchases and external expenses | | | 15 881.00 | |
FX Taxes, duties, and similar payments | | | 569.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 7 789.00 | |
GF Total Operating Expenses (II) | | | 29 346.00 | |
GG - OPERATING RESULT (I - II) | | | -13 777.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -13 777.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 13 000.00 | | | 13 000.00 |
HD Total exceptional income (VII) | 13 000.00 | | | 13 000.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 13 000.00 | | | 13 000.00 |
HL TOTAL REVENUE (I + III + V + VII) | 28 568.00 | | | 28 568.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 29 346.00 | | | 29 346.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -777.00 | | | -777.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
6N Inventories and work in progress | 31 346.00 | | | 31 346.00 |
7B Total provisions for depreciation | 31 346.00 | | | 31 346.00 |
7C Grand total | 31 346.00 | | | 31 346.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8A Miscellaneous Loans and Financial Debts | 143 901.00 | | | 143 901.00 |
8B Suppliers and Related Accounts | 1 022.00 | | | 1 022.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 15 514.00 | 15 514.00 | 86 997.00 | 15 514.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 145 492.00 | | | 145 492.00 |
