| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AR Technical installations, industrial equipment and tools | 6 603.00 | 6 603.00 | | 6 603.00 |
AT Other tangible assets | 3 758.00 | 3 758.00 | | 3 758.00 |
BJ TOTAL (I) | 10 361.00 | 10 361.00 | | 10 361.00 |
BN Goods in progress | 17 557.00 | | 17 557.00 | 17 557.00 |
BR Intermediate and finished products | 42 519.00 | 25 248.00 | 17 271.00 | 42 519.00 |
BX Customers and related accounts | 1 401.00 | | 1 401.00 | 1 401.00 |
BZ Other receivables | 3 804.00 | | 3 804.00 | 3 804.00 |
CF Cash and cash equivalents | 1 207.00 | | 1 207.00 | 1 207.00 |
CH Prepaid expenses | 560.00 | | 560.00 | 560.00 |
CJ TOTAL (II) | 67 048.00 | 25 248.00 | 41 800.00 | 67 048.00 |
CO Grand total (0 to V) | 77 409.00 | 35 609.00 | 41 800.00 | 77 409.00 |
| |
| 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 | 85.00 | 85.00 | | 85.00 |
DH Retained earnings | -358.00 | | | -358.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -2 671.00 | -358.00 | | -2 671.00 |
DL TOTAL (I) | 5 440.00 | 8 112.00 | | 5 440.00 |
DV Miscellaneous Loans and Financial Debts (4) | 36 344.00 | 38 760.00 | | 36 344.00 |
DX Trade payables and related accounts | 6.00 | 72.00 | | 6.00 |
DY Tax and social security liabilities | 10.00 | 22.00 | | 10.00 |
EC TOTAL (IV) | 36 359.00 | 38 854.00 | | 36 359.00 |
EE Grand total (I to V) | 41 800.00 | 46 966.00 | | 41 800.00 |
EG Accrued income and payables due within one year | 36 359.00 | 38 854.00 | | 36 359.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FD Production sold - goods | 2 807.00 | 27.00 | 2 834.00 | 2 807.00 |
FG Production sold - services | | | | |
FJ Net sales | 2 807.00 | 27.00 | 2 834.00 | 2 807.00 |
FM Inventory production | | | 4 655.00 | |
FP Reversals of depreciation and provisions, transfer of expenses | | | 26 562.00 | |
FQ Other income | | | 10.00 | |
FR Total operating income (I) | | | 34 061.00 | |
FW Other purchases and external expenses | | | 13 447.00 | |
FX Taxes, duties, and similar payments | | | 742.00 | |
GC Operating Expenses - Current Assets: Provisions | | | 25 248.00 | |
GE Other Expenses | | | 294.00 | |
GF Total Operating Expenses (II) | | | 39 732.00 | |
GG - OPERATING RESULT (I - II) | | | -5 671.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -5 671.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 3 000.00 | 4 218.00 | | 3 000.00 |
HD Total exceptional income (VII) | 3 000.00 | 4 218.00 | | 3 000.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 3 000.00 | 4 218.00 | | 3 000.00 |
HL TOTAL REVENUE (I + III + V + VII) | 37 061.00 | 47 881.00 | | 37 061.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 39 732.00 | 48 240.00 | | 39 732.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -2 671.00 | -358.00 | | -2 671.00 |
| |
| 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 | 10 361.00 | | | 10 361.00 |
I4 DECREASES Grand Total | | | 10 361.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 10 361.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 10 361.00 | | | 10 361.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 10 361.00 | | | 10 361.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 10 361.00 | | | 10 361.00 |
| |
| 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 | 6.00 | 6.00 | | 6.00 |
8K Other liabilities (including liabilities related to repo transactions) | 36 344.00 | 36 344.00 | | 36 344.00 |
UX Other trade receivables | 1 401.00 | | | 1 401.00 |
VP Miscellaneous | 3 804.00 | | | 3 804.00 |
VQ Other Taxes, Duties, and Similar Debts | 10.00 | 10.00 | | 10.00 |
VS Prepaid expenses | 560.00 | | | 560.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 5 765.00 | 5 765.00 | | 5 765.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 36 359.00 | 36 359.00 | | 36 359.00 |
