| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 215.00 | | 215.00 | 215.00 |
AT Other tangible assets | 2 679.00 | 2 679.00 | | 2 679.00 |
BJ TOTAL (I) | 2 894.00 | 2 679.00 | 215.00 | 2 894.00 |
BR Intermediate and finished products | 28 790.00 | 27 351.00 | 1 439.00 | 28 790.00 |
BX Customers and related accounts | 8 893.00 | | 8 893.00 | 8 893.00 |
BZ Other receivables | 16 399.00 | | 16 399.00 | 16 399.00 |
CF Cash and cash equivalents | 2 079.00 | | 2 079.00 | 2 079.00 |
CJ TOTAL (II) | 56 161.00 | 27 351.00 | 28 810.00 | 56 161.00 |
CO Grand total (0 to V) | 59 055.00 | 30 030.00 | 29 025.00 | 59 055.00 |
| |
| 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) | 37.00 | 37.00 | | 37.00 |
DH Retained earnings | -45 337.00 | -39 657.00 | | -45 337.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 44 723.00 | -5 679.00 | | 44 723.00 |
DL TOTAL (I) | 9 424.00 | -35 299.00 | | 9 424.00 |
DV Miscellaneous Loans and Financial Debts (4) | | 46 556.00 | | |
DX Trade payables and related accounts | 2 126.00 | 46 568.00 | | 2 126.00 |
DY Tax and social security liabilities | 17 475.00 | 1 208.00 | | 17 475.00 |
EC TOTAL (IV) | 19 601.00 | 94 332.00 | | 19 601.00 |
EE Grand total (I to V) | 29 025.00 | 59 033.00 | | 29 025.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FD Production sold - goods | 10 082.00 | | 10 082.00 | 10 082.00 |
FG Production sold - services | 63.00 | | 63.00 | 63.00 |
FJ Net sales | 10 144.00 | | 10 144.00 | 10 144.00 |
FQ Other income | | | 1.00 | |
FR Total operating income (I) | | | 10 145.00 | |
FV Inventory change (raw materials and supplies) | | | 12 011.00 | |
FW Other purchases and external expenses | | | 4 948.00 | |
FX Taxes, duties, and similar payments | | | 445.00 | |
GC Operating Expenses - Current Assets: Provisions | | | 27 351.00 | |
GE Other Expenses | | | 643.00 | |
GF Total Operating Expenses (II) | | | 45 398.00 | |
GG - OPERATING RESULT (I - II) | | | -35 252.00 | |
GR Interest and similar expenses | | | | |
GU Total financial expenses (VI) | | | | |
GV - FINANCIAL INCOME (V - VI) | | | | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -35 252.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 80 000.00 | | | 80 000.00 |
HB Exceptional income from capital transactions | | 2.00 | | |
HD Total exceptional income (VII) | 80 000.00 | 2.00 | | 80 000.00 |
HE Exceptional expenses on management operations | 24.00 | | | 24.00 |
HF Exceptional expenses on capital transactions | | 50.00 | | |
HH Total exceptional expenses (VIII) | 24.00 | 50.00 | | 24.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 79 976.00 | -48.00 | | 79 976.00 |
HL TOTAL REVENUE (I + III + V + VII) | 90 145.00 | 22 039.00 | | 90 145.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 45 422.00 | 27 718.00 | | 45 422.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 44 723.00 | -5 679.00 | | 44 723.00 |
| |
| 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 | 2 894.00 | | | 2 894.00 |
I4 DECREASES Grand Total | | | 2 894.00 | |
IO DECREASES Total including other intangible assets | | | 215.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 2 679.00 | |
KD ACQUISITIONS Total including other intangible assets | 215.00 | | | 215.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 2 679.00 | | | 2 679.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 2 679.00 | | | 2 679.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 2 679.00 | | | 2 679.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
6N Inventories and work in progress | | 27 351.00 | | |
7B Total provisions for depreciation | | 27 351.00 | | |
7C Grand total | | 27 351.00 | | |
| |
| 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 | 2 126.00 | 2 126.00 | | 2 126.00 |
UX Other trade receivables | 8 893.00 | | | 8 893.00 |
VB VAT | 399.00 | | | 399.00 |
VC Group and associates | 16 000.00 | | | 16 000.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 25 292.00 | 25 292.00 | | 25 292.00 |
VW VAT | 17 475.00 | 17 475.00 | | 17 475.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 19 601.00 | 19 601.00 | | 19 601.00 |
