| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BX Customers and related accounts | 17 432.00 | | 17 432.00 | 17 432.00 |
BZ Other receivables | 9 700.00 | | 9 700.00 | 9 700.00 |
CD Marketable securities | 50.00 | | 50.00 | 50.00 |
CF Cash and cash equivalents | 6 016.00 | | 6 016.00 | 6 016.00 |
CJ TOTAL (II) | 33 198.00 | | 33 198.00 | 33 198.00 |
CO Grand total (0 to V) | 33 198.00 | | 33 198.00 | 33 198.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 5 000.00 | | | 5 000.00 |
DH Retained earnings | -93 362.00 | | | -93 362.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -9 476.00 | | | -9 476.00 |
DL TOTAL (I) | -97 838.00 | | | -97 838.00 |
DV Miscellaneous Loans and Financial Debts (4) | 2 384.00 | | | 2 384.00 |
DX Trade payables and related accounts | 105 193.00 | | | 105 193.00 |
DY Tax and social security liabilities | 12 335.00 | | | 12 335.00 |
EA Other liabilities | 11 124.00 | | | 11 124.00 |
EC TOTAL (IV) | 131 037.00 | | | 131 037.00 |
EE Grand total (I to V) | 33 198.00 | | | 33 198.00 |
EG Accrued income and payables due within one year | 131 037.00 | | | 131 037.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 22 406.00 | | 22 406.00 | 22 406.00 |
FJ Net sales | 22 406.00 | | 22 406.00 | 22 406.00 |
FR Total operating income (I) | | | 22 406.00 | |
FW Other purchases and external expenses | | | 22 191.00 | |
FX Taxes, duties, and similar payments | | | 781.00 | |
FY Salaries and Wages | | | 6 135.00 | |
FZ Social Security Contributions | | | 3 026.00 | |
GF Total Operating Expenses (II) | | | 32 133.00 | |
GG - OPERATING RESULT (I - II) | | | -9 727.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 1.00 | |
GP Total financial income (V) | | | 1.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 1.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -9 726.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 250.00 | | | 250.00 |
HD Total exceptional income (VII) | 250.00 | | | 250.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 250.00 | | | 250.00 |
HL TOTAL REVENUE (I + III + V + VII) | 22 657.00 | | | 22 657.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 32 133.00 | | | 32 133.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -9 476.00 | | | -9 476.00 |
| |
| 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 | 105 193.00 | 105 193.00 | | 105 193.00 |
8D Social Security and Other Social Organizations | 440.00 | 440.00 | | 440.00 |
8K Other liabilities (including liabilities related to repo transactions) | 11 124.00 | 11 124.00 | | 11 124.00 |
UX Other trade receivables | 17 432.00 | | | 17 432.00 |
VB VAT | 5 995.00 | | | 5 995.00 |
VI Group and Associates | 2 384.00 | 2 384.00 | | 2 384.00 |
VM Income taxes | 368.00 | | | 368.00 |
VQ Other Taxes, Duties, and Similar Debts | 3 358.00 | 3 358.00 | | 3 358.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 3 337.00 | | | 3 337.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 27 132.00 | 27 132.00 | | 27 132.00 |
VW VAT | 8 536.00 | 8 536.00 | | 8 536.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 131 035.00 | 131 035.00 | | 131 035.00 |
