| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AA Uncalled Subscribed Capital | 2 500.00 | | 2 500.00 | 2 500.00 |
AR Technical installations, industrial equipment and tools | 2 800.00 | 936.00 | 1 864.00 | 2 800.00 |
BJ TOTAL (I) | 2 800.00 | 936.00 | 1 864.00 | 2 800.00 |
BL Raw materials, supplies | 6 697.00 | | 6 697.00 | 6 697.00 |
BZ Other receivables | 1 146.00 | | 1 146.00 | 1 146.00 |
CF Cash and cash equivalents | 922.00 | | 922.00 | 922.00 |
CH Prepaid expenses | 3 333.00 | | 3 333.00 | 3 333.00 |
CJ TOTAL (II) | 12 098.00 | | 12 098.00 | 12 098.00 |
CO Grand total (0 to V) | 17 398.00 | 936.00 | 16 462.00 | 17 398.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 5 000.00 | | | 5 000.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -422.00 | | | -422.00 |
DL TOTAL (I) | 4 578.00 | | | 4 578.00 |
DX Trade payables and related accounts | 1 215.00 | | | 1 215.00 |
DY Tax and social security liabilities | 220.00 | | | 220.00 |
EA Other liabilities | 10 449.00 | | | 10 449.00 |
EC TOTAL (IV) | 11 884.00 | | | 11 884.00 |
EE Grand total (I to V) | 16 462.00 | | | 16 462.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FD Production sold - goods | | | 8 751.00 | |
FJ Net sales | | | 8 751.00 | |
FR Total operating income (I) | | | 8 751.00 | |
FS Purchases of goods (including customs duties) | | | 13 290.00 | |
FT Inventory change (goods) | | | -6 697.00 | |
FW Other purchases and external expenses | | | 9 714.00 | |
GB Operating Expenses - Provisions | | | 936.00 | |
GE Other Expenses | | | 429.00 | |
GF Total Operating Expenses (II) | | | 17 673.00 | |
GG - OPERATING RESULT (I - II) | | | -8 922.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -8 922.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HD Total exceptional income (VII) | 8 500.00 | | | 8 500.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 8 500.00 | | | 8 500.00 |
HL TOTAL REVENUE (I + III + V + VII) | 17 251.00 | | | 17 251.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 17 673.00 | | | 17 673.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -422.00 | | | -422.00 |
| |
| 5 - Fixed assets increase - decrease | Gross value at beginning of year - Item by item | Revaluation - Disposals | Acquisition - Gross value at year-end | |
I4 DECREASES Grand Total | | | 2 800.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 2 800.00 | |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | | 936.00 | | |
QU DEPRECIATION Total Tangible Fixed Assets | | 936.00 | | |
| |
| 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 | 1 215.00 | 1 215.00 | | 1 215.00 |
8K Other liabilities (including liabilities related to repo transactions) | 10 449.00 | 10 449.00 | | 10 449.00 |
VP Miscellaneous | 1 146.00 | | | 1 146.00 |
VQ Other Taxes, Duties, and Similar Debts | 220.00 | 220.00 | | 220.00 |
VS Prepaid expenses | 3 333.00 | | | 3 333.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 4 479.00 | 4 479.00 | | 4 479.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 11 884.00 | 11 884.00 | | 11 884.00 |
