| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BZ Other receivables | 372 361.00 | | 372 361.00 | 372 361.00 |
CF Cash and cash equivalents | 17 478.00 | | 17 478.00 | 17 478.00 |
CJ TOTAL (II) | 389 839.00 | | 389 839.00 | 389 839.00 |
CO Grand total (0 to V) | 389 839.00 | | 389 839.00 | 389 839.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 500.00 | 1 500.00 | | 1 500.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 115 674.00 | 40 000.00 | | 115 674.00 |
DL TOTAL (I) | 117 174.00 | 41 500.00 | | 117 174.00 |
DP Provisions for Risks | 10 000.00 | 10 000.00 | | 10 000.00 |
DQ Provisions for Expenses | 51 594.00 | 125 952.00 | | 51 594.00 |
DR TOTAL (IV) | 61 594.00 | 135 952.00 | | 61 594.00 |
DV Miscellaneous Loans and Financial Debts (4) | | 6 912.00 | | |
DX Trade payables and related accounts | 111 604.00 | 171 126.00 | | 111 604.00 |
DY Tax and social security liabilities | 99 468.00 | 99 468.00 | | 99 468.00 |
EC TOTAL (IV) | 211 071.00 | 277 505.00 | | 211 071.00 |
EE Grand total (I to V) | 389 839.00 | 454 956.00 | | 389 839.00 |
| |
| 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 | | | | |
FJ Net sales | | | | |
FM Inventory production | | | | |
FP Reversals of depreciation and provisions, transfer of expenses | | | 135 952.00 | |
FQ Other income | | | 1.00 | |
FR Total operating income (I) | | | 135 953.00 | |
FW Other purchases and external expenses | | | -43 154.00 | |
FX Taxes, duties, and similar payments | | | 1 839.00 | |
GB Operating Expenses - Provisions | | | 61 594.00 | |
GE Other Expenses | | | | |
GF Total Operating Expenses (II) | | | 20 279.00 | |
GG - OPERATING RESULT (I - II) | | | 115 674.00 | |
GR Interest and similar expenses | | | | |
GU Total financial expenses (VI) | | | | |
GV - FINANCIAL INCOME (V - VI) | | | | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 115 674.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | | 357.00 | | |
HH Total exceptional expenses (VIII) | | 357.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | | -357.00 | | |
HL TOTAL REVENUE (I + III + V + VII) | 135 953.00 | 356 710.00 | | 135 953.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 20 279.00 | 316 709.00 | | 20 279.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 115 674.00 | 40 000.00 | | 115 674.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
5V Other provisions for risks and expenses | | | | |
5Z Total provisions for risks and expenses | 135 952.00 | 61 594.00 | 135 952.00 | 135 952.00 |
7C Grand total | 135 952.00 | 61 594.00 | 135 952.00 | 135 952.00 |
UE of which provisions and reversals: - Operating | | 61 594.00 | 135 952.00 | |
| |
| 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 | 111 604.00 | 111 604.00 | | 111 604.00 |
VB VAT | 19 361.00 | | | 19 361.00 |
VC Group and associates | 353 000.00 | | | 353 000.00 |
VQ Other Taxes, Duties, and Similar Debts | 99 468.00 | 99 468.00 | | 99 468.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 372 361.00 | 372 361.00 | | 372 361.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 211 071.00 | 211 071.00 | | 211 071.00 |
