| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 3 460.00 | 2 849.00 | 611.00 | 3 460.00 |
AP Buildings | 1 466.00 | 174.00 | 1 292.00 | 1 466.00 |
AR Technical installations, industrial equipment and tools | 758.00 | 103.00 | 655.00 | 758.00 |
AT Other tangible assets | 2 153.00 | 273.00 | 1 879.00 | 2 153.00 |
BH Other financial assets | 1 123.00 | | 1 123.00 | 1 123.00 |
BJ TOTAL (I) | 8 960.00 | 3 399.00 | 5 561.00 | 8 960.00 |
BT Goods | 150 000.00 | | 150 000.00 | 150 000.00 |
BX Customers and related accounts | 204.00 | | 204.00 | 204.00 |
BZ Other receivables | 7 063.00 | | 7 063.00 | 7 063.00 |
CF Cash and cash equivalents | 90 740.00 | | 90 740.00 | 90 740.00 |
CH Prepaid expenses | 1 433.00 | | 1 433.00 | 1 433.00 |
CJ TOTAL (II) | 249 439.00 | | 249 439.00 | 249 439.00 |
CO Grand total (0 to V) | 258 399.00 | 3 399.00 | 255 000.00 | 258 399.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 40 000.00 | | | 40 000.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -103 345.00 | | | -103 345.00 |
DL TOTAL (I) | -63 345.00 | | | -63 345.00 |
DV Miscellaneous Loans and Financial Debts (4) | 164 871.00 | | | 164 871.00 |
DX Trade payables and related accounts | 150 971.00 | | | 150 971.00 |
DY Tax and social security liabilities | 2 298.00 | | | 2 298.00 |
EA Other liabilities | 204.00 | | | 204.00 |
EC TOTAL (IV) | 318 345.00 | | | 318 345.00 |
EE Grand total (I to V) | 255 000.00 | | | 255 000.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 34 612.00 | | 34 612.00 | 34 612.00 |
FJ Net sales | 34 612.00 | | 34 612.00 | 34 612.00 |
FR Total operating income (I) | | | 34 612.00 | |
FS Purchases of goods (including customs duties) | | | 153 701.00 | |
FT Inventory change (goods) | | | -150 000.00 | |
FU Purchases of raw materials and other supplies | | | 2 148.00 | |
FW Other purchases and external expenses | | | 125 433.00 | |
FX Taxes, duties, and similar payments | | | 2 876.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 3 399.00 | |
GF Total Operating Expenses (II) | | | 137 557.00 | |
GG - OPERATING RESULT (I - II) | | | -102 945.00 | |
GL Other interest and similar income | | | 89.00 | |
GP Total financial income (V) | | | 89.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 89.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -102 856.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 356.00 | | | 356.00 |
HD Total exceptional income (VII) | 356.00 | | | 356.00 |
HE Exceptional expenses on management operations | 647.00 | | | 647.00 |
HF Exceptional expenses on capital transactions | 198.00 | | | 198.00 |
HH Total exceptional expenses (VIII) | 845.00 | | | 845.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -489.00 | | | -489.00 |
HL TOTAL REVENUE (I + III + V + VII) | 35 057.00 | | | 35 057.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 138 402.00 | | | 138 402.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -103 345.00 | | | -103 345.00 |
| |
| 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 | | | 9 158.00 | |
I3 DECREASES Total Financial Fixed Assets | | 198.00 | 1 123.00 | |
I4 DECREASES Grand Total | | 198.00 | 8 960.00 | |
IO DECREASES Total including other intangible assets | | | 3 460.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 4 377.00 | |
KD ACQUISITIONS Total including other intangible assets | | | 3 460.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | | | 4 377.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | | | 1 321.00 | |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | | 3 399.00 | | |
PE DEPRECIATION Total including other intangible assets | | 2 849.00 | | |
QU DEPRECIATION Total Tangible Fixed Assets | | 550.00 | | |
| |
| 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 | 150 971.00 | 150 971.00 | | 150 971.00 |
8K Other liabilities (including liabilities related to repo transactions) | 204.00 | 204.00 | | 204.00 |
UT Other financial assets | 1 123.00 | | | 1 123.00 |
UX Other trade receivables | 204.00 | | | 204.00 |
VB VAT | 5 478.00 | | | 5 478.00 |
VC Group and associates | 1 400.00 | | | 1 400.00 |
VI Group and Associates | 164 871.00 | 164 871.00 | | 164 871.00 |
VQ Other Taxes, Duties, and Similar Debts | 2 264.00 | 2 264.00 | | 2 264.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 185.00 | | | 185.00 |
VS Prepaid expenses | 1 433.00 | | | 1 433.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 9 823.00 | 8 700.00 | 1 123.00 | 9 823.00 |
VW VAT | 34.00 | 34.00 | | 34.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 318 345.00 | 318 345.00 | | 318 345.00 |
