| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BV Advances and down payments on orders | 2 291.00 | | 2 291.00 | 2 291.00 |
BX Customers and related accounts | 36 813.00 | 22 095.00 | 14 718.00 | 36 813.00 |
CH Prepaid expenses | 212.00 | | 212.00 | 212.00 |
CJ TOTAL (II) | 39 316.00 | 22 095.00 | 17 221.00 | 39 316.00 |
CO Grand total (0 to V) | 39 316.00 | 22 095.00 | 17 221.00 | 39 316.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 4 000.00 | 4 000.00 | | 4 000.00 |
DH Retained earnings | -459 120.00 | -373 853.00 | | -459 120.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -11 192.00 | -85 267.00 | | -11 192.00 |
DL TOTAL (I) | -466 312.00 | -455 120.00 | | -466 312.00 |
DV Miscellaneous Loans and Financial Debts (4) | 429 935.00 | 410 377.00 | | 429 935.00 |
DX Trade payables and related accounts | 53 598.00 | 57 860.00 | | 53 598.00 |
EC TOTAL (IV) | 483 533.00 | 468 237.00 | | 483 533.00 |
EE Grand total (I to V) | 17 221.00 | 13 117.00 | | 17 221.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 221 990.00 | | 221 990.00 | 221 990.00 |
FJ Net sales | 221 990.00 | | 221 990.00 | 221 990.00 |
FR Total operating income (I) | | | 221 990.00 | |
FW Other purchases and external expenses | | | 198 334.00 | |
FX Taxes, duties, and similar payments | | | 14 755.00 | |
FY Salaries and Wages | | | 398.00 | |
GC Operating Expenses - Current Assets: Provisions | | | 13 790.00 | |
GE Other Expenses | | | 370.00 | |
GF Total Operating Expenses (II) | | | 227 647.00 | |
GG - OPERATING RESULT (I - II) | | | -5 657.00 | |
GR Interest and similar expenses | | | 5 305.00 | |
GU Total financial expenses (VI) | | | 5 305.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -5 305.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -10 962.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | 230.00 | | | 230.00 |
HH Total exceptional expenses (VIII) | 230.00 | | | 230.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -230.00 | | | -230.00 |
HL TOTAL REVENUE (I + III + V + VII) | 221 990.00 | 167 002.00 | | 221 990.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 233 182.00 | 252 269.00 | | 233 182.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -11 192.00 | -85 267.00 | | -11 192.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
6T Receivables | 8 306.00 | 13 789.00 | | 8 306.00 |
7B Total provisions for depreciation | 8 306.00 | 13 789.00 | | 8 306.00 |
7C Grand total | 8 306.00 | 13 789.00 | | 8 306.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8A Miscellaneous Loans and Financial Debts | 429 935.00 | | 429 935.00 | 429 935.00 |
8B Suppliers and Related Accounts | 53 598.00 | 53 598.00 | | 53 598.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 37 026.00 | 37 026.00 | | 37 026.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 483 533.00 | 53 598.00 | 429 935.00 | 483 533.00 |
