| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AN Land | 3 800.00 | | 3 800.00 | 3 800.00 |
AP Buildings | 72 200.00 | 34 107.00 | 38 093.00 | 72 200.00 |
BD Other fixed assets | 28 476.00 | | 28 476.00 | 28 476.00 |
BJ TOTAL (I) | 104 476.00 | 34 107.00 | 70 369.00 | 104 476.00 |
CF Cash and cash equivalents | 8 900.00 | | 8 900.00 | 8 900.00 |
CH Prepaid expenses | 115.00 | | 115.00 | 115.00 |
CJ TOTAL (II) | 9 015.00 | | 9 015.00 | 9 015.00 |
CO Grand total (0 to V) | 113 492.00 | 34 107.00 | 79 385.00 | 113 492.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 40 000.00 | | | 40 000.00 |
DD Legal reserve (1) | 4 000.00 | | | 4 000.00 |
DG Other reserves | 379 865.00 | | | 379 865.00 |
DH Retained earnings | -416 921.00 | | | -416 921.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -17 341.00 | | | -17 341.00 |
DL TOTAL (I) | -10 398.00 | | | -10 398.00 |
DV Miscellaneous Loans and Financial Debts (4) | 85 422.00 | | | 85 422.00 |
DX Trade payables and related accounts | 1 469.00 | | | 1 469.00 |
DY Tax and social security liabilities | 2 891.00 | | | 2 891.00 |
EC TOTAL (IV) | 89 782.00 | | | 89 782.00 |
EE Grand total (I to V) | 79 385.00 | | | 79 385.00 |
EG Accrued income and payables due within one year | 89 782.00 | | | 89 782.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 7 956.00 | | 7 956.00 | 7 956.00 |
FJ Net sales | 7 956.00 | | 7 956.00 | 7 956.00 |
FR Total operating income (I) | | | 7 956.00 | |
FW Other purchases and external expenses | | | 2 642.00 | |
FX Taxes, duties, and similar payments | | | 1 368.00 | |
FY Salaries and Wages | | | 14 333.00 | |
FZ Social Security Contributions | | | 7 255.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 3 040.00 | |
GE Other Expenses | | | 13.00 | |
GF Total Operating Expenses (II) | | | 28 651.00 | |
GG - OPERATING RESULT (I - II) | | | -20 694.00 | |
GL Other interest and similar income | | | 2 106.00 | |
GP Total financial income (V) | | | 2 106.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 2 106.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -18 588.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 1 247.00 | | | 1 247.00 |
HD Total exceptional income (VII) | 1 247.00 | | | 1 247.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 1 247.00 | | | 1 247.00 |
HL TOTAL REVENUE (I + III + V + VII) | 11 310.00 | | | 11 310.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 28 651.00 | | | 28 651.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -17 341.00 | | | -17 341.00 |
| |
| 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 | 85 422.00 | 85 422.00 | | 85 422.00 |
8B Suppliers and Related Accounts | 1 469.00 | 1 469.00 | | 1 469.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 115.00 | 115.00 | | 115.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 89 782.00 | 89 782.00 | | 89 782.00 |
