| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AB Establishment Expenses | 14 800.00 | 14 800.00 | | 14 800.00 |
AH Goodwill | 5 000.00 | | 5 000.00 | 5 000.00 |
AN Land | 17 097.00 | 6 680.00 | 10 417.00 | 17 097.00 |
AR Technical installations, industrial equipment and tools | 2 190.00 | 924.00 | 1 266.00 | 2 190.00 |
AT Other tangible assets | 1 001.00 | 1 001.00 | | 1 001.00 |
BJ TOTAL (I) | 40 088.00 | 23 405.00 | 16 683.00 | 40 088.00 |
BZ Other receivables | 6 950.00 | | 6 950.00 | 6 950.00 |
CF Cash and cash equivalents | 5 195.00 | | 5 195.00 | 5 195.00 |
CJ TOTAL (II) | 12 145.00 | | 12 145.00 | 12 145.00 |
CO Grand total (0 to V) | 52 233.00 | 23 405.00 | 28 828.00 | 52 233.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 64 718.00 | 64 718.00 | | 64 718.00 |
DD Legal reserve (1) | 6 472.00 | 3 000.00 | | 6 472.00 |
DG Other reserves | 173 238.00 | | | 173 238.00 |
DH Retained earnings | -240 175.00 | -196 477.00 | | -240 175.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -33 397.00 | -43 697.00 | | -33 397.00 |
DL TOTAL (I) | -29 144.00 | -172 456.00 | | -29 144.00 |
DX Trade payables and related accounts | 1 522.00 | 893.00 | | 1 522.00 |
DY Tax and social security liabilities | 4 368.00 | 4 362.00 | | 4 368.00 |
EA Other liabilities | 52 082.00 | 198 816.00 | | 52 082.00 |
EC TOTAL (IV) | 57 972.00 | 204 071.00 | | 57 972.00 |
EE Grand total (I to V) | 28 828.00 | 31 615.00 | | 28 828.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FD Production sold - goods | 28 178.00 | | 28 178.00 | 28 178.00 |
FJ Net sales | 28 178.00 | | 28 178.00 | 28 178.00 |
FQ Other income | | | 34.00 | |
FR Total operating income (I) | | | 28 212.00 | |
FS Purchases of goods (including customs duties) | | | | |
FT Inventory change (goods) | | | | |
FU Purchases of raw materials and other supplies | | | 2 472.00 | |
FW Other purchases and external expenses | | | 25 727.00 | |
FX Taxes, duties, and similar payments | | | 1 638.00 | |
FY Salaries and Wages | | | 21 968.00 | |
FZ Social Security Contributions | | | 7 603.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 2 187.00 | |
GE Other Expenses | | | | |
GF Total Operating Expenses (II) | | | 61 595.00 | |
GG - OPERATING RESULT (I - II) | | | -33 383.00 | |
GR Interest and similar expenses | | | 14.00 | |
GU Total financial expenses (VI) | | | 14.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -14.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -33 397.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A2 TOTAL ASSETS | 806.00 | 540.00 | | 806.00 |
HL TOTAL REVENUE (I + III + V + VII) | 28 212.00 | 45 124.00 | | 28 212.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 61 609.00 | 88 821.00 | | 61 609.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -33 397.00 | -43 697.00 | | -33 397.00 |
| |
| 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 | 40 088.00 | | | 40 088.00 |
CZ ACQUISITIONS: Establishment, Development, or Research Expenses | 14 800.00 | | | 14 800.00 |
I4 DECREASES Grand Total | | | 40 088.00 | |
IN DECREASES Start-up, development, or research expenses | | | 14 800.00 | |
IO DECREASES Total including other intangible assets | | | 5 000.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 20 288.00 | |
KD ACQUISITIONS Total including other intangible assets | 5 000.00 | | | 5 000.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 20 288.00 | | | 20 288.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 21 217.00 | 2 187.00 | | 21 217.00 |
CY DEPRECIATION Start-up, development, or research expenses | 14 800.00 | | | 14 800.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 6 417.00 | 2 187.00 | | 6 417.00 |
| |
| 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 | 1 522.00 | 1 522.00 | | 1 522.00 |
8C Staff and Related Accounts | 1 408.00 | 1 408.00 | | 1 408.00 |
8D Social Security and Other Social Organizations | 2 960.00 | 2 960.00 | | 2 960.00 |
VB VAT | 6 950.00 | | | 6 950.00 |
VI Group and Associates | 52 081.00 | 52 081.00 | | 52 081.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 6 950.00 | 6 950.00 | | 6 950.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 57 971.00 | 57 971.00 | | 57 971.00 |
| |
| 11 - Earnings appropriation & miscellaneous information | Amount for year N | Amount for year N-1 | Amount 1 to 5 years | Amount more than 5 years |
9Z Other taxes, duties, and similar payments | 49.00 | | | 49.00 |
ST Other accounts | 12 527.00 | | | 12 527.00 |
XQ Rental, rental and co-ownership charges | 13 200.00 | | | 13 200.00 |
YW Business tax | 1 589.00 | | | 1 589.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 1 638.00 | | | 1 638.00 |
YY Amount of VAT collected | 5 636.00 | | | 5 636.00 |
YZ Total deductible VAT on goods and services | 2 806.00 | | | 2 806.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 25 727.00 | | | 25 727.00 |
