| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BZ Other receivables | 4 366.00 | | 4 366.00 | 4 366.00 |
CF Cash and cash equivalents | | | | |
CJ TOTAL (II) | 4 366.00 | | 4 366.00 | 4 366.00 |
CO Grand total (0 to V) | 4 366.00 | | 4 366.00 | 4 366.00 |
| |
| 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 |
DH Retained earnings | -266 969.00 | -250 539.00 | | -266 969.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -4 023.00 | -16 430.00 | | -4 023.00 |
DL TOTAL (I) | -260 992.00 | -256 969.00 | | -260 992.00 |
DU Loans and Debts from Credit Institutions (3) | 1 850.00 | | | 1 850.00 |
DV Miscellaneous Loans and Financial Debts (4) | 255 652.00 | 242 752.00 | | 255 652.00 |
DX Trade payables and related accounts | 7 856.00 | 16 362.00 | | 7 856.00 |
DY Tax and social security liabilities | | 813.00 | | |
EC TOTAL (IV) | 265 358.00 | 259 927.00 | | 265 358.00 |
EE Grand total (I to V) | 4 366.00 | 2 958.00 | | 4 366.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 4 679.00 | | 4 679.00 | 4 679.00 |
FJ Net sales | 4 679.00 | | 4 679.00 | 4 679.00 |
FR Total operating income (I) | | | 4 679.00 | |
FW Other purchases and external expenses | | | 8 345.00 | |
FX Taxes, duties, and similar payments | | | 201.00 | |
GF Total Operating Expenses (II) | | | 8 546.00 | |
GG - OPERATING RESULT (I - II) | | | -3 867.00 | |
GR Interest and similar expenses | | | 117.00 | |
GU Total financial expenses (VI) | | | 117.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -117.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -3 984.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | 39.00 | | | 39.00 |
HH Total exceptional expenses (VIII) | 39.00 | | | 39.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -39.00 | | | -39.00 |
HL TOTAL REVENUE (I + III + V + VII) | 4 679.00 | | | 4 679.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 8 702.00 | 16 430.00 | | 8 702.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -4 023.00 | -16 430.00 | | -4 023.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
6A on fixed assets – intangible | -5.00 | | | -5.00 |
| |
| 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 | 7 856.00 | 7 856.00 | | 7 856.00 |
VB VAT | 4 366.00 | | | 4 366.00 |
VG Loans with a maturity of up to one year at origin | 1 850.00 | 1 850.00 | | 1 850.00 |
VI Group and Associates | 255 652.00 | 255 652.00 | | 255 652.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 4 366.00 | 4 366.00 | | 4 366.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 265 358.00 | 265 358.00 | | 265 358.00 |
