| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BT Goods | 41 161.00 | 41 161.00 | | 41 161.00 |
BZ Other receivables | 7 287.00 | | 7 287.00 | 7 287.00 |
CF Cash and cash equivalents | 1 132.00 | | 1 132.00 | 1 132.00 |
CJ TOTAL (II) | 49 580.00 | 41 161.00 | 8 419.00 | 49 580.00 |
CO Grand total (0 to V) | 49 580.00 | 41 161.00 | 8 419.00 | 49 580.00 |
| |
| 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 |
DH Retained earnings | -202 958.00 | -194 807.00 | | -202 958.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -7 696.00 | -8 151.00 | | -7 696.00 |
DL TOTAL (I) | -203 031.00 | -195 336.00 | | -203 031.00 |
DU Loans and Debts from Credit Institutions (3) | 120.00 | 36.00 | | 120.00 |
DV Miscellaneous Loans and Financial Debts (4) | 207 973.00 | 199 543.00 | | 207 973.00 |
DX Trade payables and related accounts | 3 357.00 | 3 930.00 | | 3 357.00 |
EC TOTAL (IV) | 211 450.00 | 203 509.00 | | 211 450.00 |
EE Grand total (I to V) | 8 419.00 | 8 174.00 | | 8 419.00 |
EG Accrued income and payables due within one year | 211 450.00 | 203 509.00 | | 211 450.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FQ Other income | | | 2.00 | |
FR Total operating income (I) | | | 2.00 | |
FW Other purchases and external expenses | | | 909.00 | |
FX Taxes, duties, and similar payments | | | 3 429.00 | |
GE Other Expenses | | | 6.00 | |
GF Total Operating Expenses (II) | | | 4 338.00 | |
GG - OPERATING RESULT (I - II) | | | -4 336.00 | |
GR Interest and similar expenses | | | 3 360.00 | |
GU Total financial expenses (VI) | | | 3 360.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -3 360.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -7 696.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 2.00 | 1.00 | | 2.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 7 697.00 | 8 152.00 | | 7 697.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -7 696.00 | -8 151.00 | | -7 696.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
6N Inventories and work in progress | 41 161.00 | | | 41 161.00 |
7B Total provisions for depreciation | 41 161.00 | | | 41 161.00 |
7C Grand total | 41 161.00 | | | 41 161.00 |
| |
| 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 | 3 357.00 | 3 357.00 | | 3 357.00 |
VB VAT | 7 287.00 | | | 7 287.00 |
VG Loans with a maturity of up to one year at origin | 120.00 | 120.00 | | 120.00 |
VI Group and Associates | 207 973.00 | 207 973.00 | | 207 973.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 7 287.00 | 7 287.00 | | 7 287.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 211 450.00 | 211 450.00 | | 211 450.00 |
