| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BT Goods | 1 112 550.00 | | 1 112 550.00 | 1 112 550.00 |
BZ Other receivables | 811.00 | | 811.00 | 811.00 |
CF Cash and cash equivalents | 81 355.00 | | 81 355.00 | 81 355.00 |
CH Prepaid expenses | 1 904.00 | | 1 904.00 | 1 904.00 |
CJ TOTAL (II) | 1 196 620.00 | | 1 196 620.00 | 1 196 620.00 |
CO Grand total (0 to V) | 1 196 620.00 | | 1 196 620.00 | 1 196 620.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 50 000.00 | 50 000.00 | | 50 000.00 |
DD Legal reserve (1) | 985.00 | 985.00 | | 985.00 |
DH Retained earnings | -48 223.00 | -26 573.00 | | -48 223.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -12 196.00 | -21 650.00 | | -12 196.00 |
DL TOTAL (I) | -9 435.00 | 2 762.00 | | -9 435.00 |
DV Miscellaneous Loans and Financial Debts (4) | 1 202 662.00 | 1 243 842.00 | | 1 202 662.00 |
DX Trade payables and related accounts | 2 451.00 | 2 104.00 | | 2 451.00 |
DY Tax and social security liabilities | 101.00 | 307.00 | | 101.00 |
EA Other liabilities | 840.00 | 1 039.00 | | 840.00 |
EC TOTAL (IV) | 1 206 054.00 | 1 247 292.00 | | 1 206 054.00 |
EE Grand total (I to V) | 1 196 620.00 | 1 250 054.00 | | 1 196 620.00 |
EG Accrued income and payables due within one year | 1 206 054.00 | 1 247 292.00 | | 1 206 054.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 18 612.00 | | 18 612.00 | 18 612.00 |
FJ Net sales | 18 612.00 | | 18 612.00 | 18 612.00 |
FR Total operating income (I) | | | 18 612.00 | |
FW Other purchases and external expenses | | | 19 360.00 | |
FX Taxes, duties, and similar payments | | | 7 720.00 | |
FZ Social Security Contributions | | | 2 203.00 | |
GE Other Expenses | | | 1 957.00 | |
GF Total Operating Expenses (II) | | | 31 241.00 | |
GG - OPERATING RESULT (I - II) | | | -12 629.00 | |
GL Other interest and similar income | | | 381.00 | |
GP Total financial income (V) | | | 381.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 381.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -12 247.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 51.00 | | | 51.00 |
HD Total exceptional income (VII) | 51.00 | | | 51.00 |
HH Total exceptional expenses (VIII) | | 9 042.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | 51.00 | -9 042.00 | | 51.00 |
HL TOTAL REVENUE (I + III + V + VII) | 19 044.00 | 18 744.00 | | 19 044.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 31 241.00 | 40 394.00 | | 31 241.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -12 196.00 | -21 650.00 | | -12 196.00 |
