| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AP Buildings | 3 103.00 | 566.00 | 2 537.00 | 3 103.00 |
AT Other tangible assets | 32 140.00 | 20 741.00 | 11 400.00 | 32 140.00 |
BF Loans | 10 000.00 | | 10 000.00 | 10 000.00 |
BH Other financial assets | 393.00 | | 393.00 | 393.00 |
BJ TOTAL (I) | 45 637.00 | 21 307.00 | 24 330.00 | 45 637.00 |
BN Goods in progress | | | | |
BR Intermediate and finished products | | | | |
BX Customers and related accounts | | | | |
BZ Other receivables | 1 298.00 | | 1 298.00 | 1 298.00 |
CF Cash and cash equivalents | 2 177.00 | | 2 177.00 | 2 177.00 |
CH Prepaid expenses | 874.00 | | 874.00 | 874.00 |
CJ TOTAL (II) | 4 349.00 | | 4 349.00 | 4 349.00 |
CO Grand total (0 to V) | 49 986.00 | 21 307.00 | 28 679.00 | 49 986.00 |
CP Shares due in less than one year | 10 393.00 | | | 10 393.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 7 622.00 | 7 622.00 | | 7 622.00 |
DD Legal reserve (1) | 762.00 | 762.00 | | 762.00 |
DG Other reserves | 128 500.00 | 128 500.00 | | 128 500.00 |
DH Retained earnings | -65 453.00 | 283.00 | | -65 453.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -49 273.00 | -65 736.00 | | -49 273.00 |
DL TOTAL (I) | 22 158.00 | 71 432.00 | | 22 158.00 |
DV Miscellaneous Loans and Financial Debts (4) | 5 444.00 | 173.00 | | 5 444.00 |
DX Trade payables and related accounts | 1 056.00 | 5 828.00 | | 1 056.00 |
DY Tax and social security liabilities | | 3 551.00 | | |
EA Other liabilities | 21.00 | 20.00 | | 21.00 |
EC TOTAL (IV) | 6 521.00 | 9 573.00 | | 6 521.00 |
EE Grand total (I to V) | 28 679.00 | 81 004.00 | | 28 679.00 |
EG Accrued income and payables due within one year | 6 521.00 | 9 573.00 | | 6 521.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FD Production sold - goods | | | | |
FG Production sold - services | 5 000.00 | | 5 000.00 | 5 000.00 |
FJ Net sales | 5 000.00 | | 5 000.00 | 5 000.00 |
FM Inventory production | | | | |
FP Reversals of depreciation and provisions, transfer of expenses | | | | |
FQ Other income | | | | |
FR Total operating income (I) | | | 5 000.00 | |
FW Other purchases and external expenses | | | 38 894.00 | |
FX Taxes, duties, and similar payments | | | 2 480.00 | |
FY Salaries and Wages | | | 2 598.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 6 032.00 | |
GE Other Expenses | | | | |
GF Total Operating Expenses (II) | | | 50 004.00 | |
GG - OPERATING RESULT (I - II) | | | -45 003.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -45 003.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | | 7 234.00 | | |
HD Total exceptional income (VII) | | 7 234.00 | | |
HF Exceptional expenses on capital transactions | 4 270.00 | 5 000.00 | | 4 270.00 |
HH Total exceptional expenses (VIII) | 4 270.00 | 5 000.00 | | 4 270.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -4 270.00 | 2 234.00 | | -4 270.00 |
HL TOTAL REVENUE (I + III + V + VII) | 5 000.00 | 16 269.00 | | 5 000.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 54 274.00 | 82 004.00 | | 54 274.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -49 273.00 | -65 736.00 | | -49 273.00 |
| |
| 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 | 58 794.00 | | | 58 794.00 |
I3 DECREASES Total Financial Fixed Assets | | 8 000.00 | 10 393.00 | |
I4 DECREASES Grand Total | | 13 157.00 | 45 637.00 | |
IY DECREASES Total Tangible Fixed Assets | | 5 157.00 | 35 244.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 40 400.00 | | | 40 400.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 18 393.00 | | | 18 393.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 16 162.00 | 6 032.00 | 887.00 | 16 162.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 16 162.00 | 6 032.00 | 887.00 | 16 162.00 |
| |
| 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 | 1 056.00 | 1 056.00 | | 1 056.00 |
8K Other liabilities (including liabilities related to repo transactions) | 21.00 | 21.00 | | 21.00 |
UP Loans | 10 000.00 | 10 000.00 | | 10 000.00 |
UT Other financial assets | 393.00 | 393.00 | | 393.00 |
VB VAT | 736.00 | | | 736.00 |
VI Group and Associates | 5 444.00 | 5 444.00 | | 5 444.00 |
VM Income taxes | 562.00 | | | 562.00 |
VS Prepaid expenses | 874.00 | | | 874.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 12 565.00 | 12 565.00 | | 12 565.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 6 521.00 | 6 521.00 | | 6 521.00 |
