| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 900.00 | 825.00 | 75.00 | 900.00 |
BJ TOTAL (I) | 900.00 | 825.00 | 75.00 | 900.00 |
BZ Other receivables | 83 356.00 | | 83 356.00 | 83 356.00 |
CF Cash and cash equivalents | 290.00 | | 290.00 | 290.00 |
CJ TOTAL (II) | 83 646.00 | | 83 646.00 | 83 646.00 |
CO Grand total (0 to V) | 84 546.00 | 825.00 | 83 721.00 | 84 546.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 10 500.00 | 10 500.00 | | 10 500.00 |
DB Share, merger, contribution premiums, etc. | 85 500.00 | 85 500.00 | | 85 500.00 |
DH Retained earnings | -4 877.00 | -2 132.00 | | -4 877.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -12 005.00 | -2 745.00 | | -12 005.00 |
DL TOTAL (I) | 79 118.00 | 91 123.00 | | 79 118.00 |
DW Advances and down payments received on current orders | | 4 604.00 | | |
DX Trade payables and related accounts | | 1 800.00 | | |
DY Tax and social security liabilities | | 161.00 | | |
EA Other liabilities | 4 604.00 | 181 889.00 | | 4 604.00 |
EC TOTAL (IV) | 4 604.00 | 188 454.00 | | 4 604.00 |
EE Grand total (I to V) | 83 721.00 | 279 577.00 | | 83 721.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 1 236 953.00 | | 1 236 953.00 | 1 236 953.00 |
FJ Net sales | 1 236 953.00 | | 1 236 953.00 | 1 236 953.00 |
FQ Other income | | | 1.00 | |
FR Total operating income (I) | | | 1 236 953.00 | |
FW Other purchases and external expenses | | | 1 248 410.00 | |
FX Taxes, duties, and similar payments | | | 163.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 300.00 | |
GF Total Operating Expenses (II) | | | 1 248 873.00 | |
GG - OPERATING RESULT (I - II) | | | -11 919.00 | |
GR Interest and similar expenses | | | 86.00 | |
GU Total financial expenses (VI) | | | 86.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -86.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -12 005.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | | 8.00 | | |
HH Total exceptional expenses (VIII) | | 8.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | | -8.00 | | |
HL TOTAL REVENUE (I + III + V + VII) | 1 236 953.00 | | | 1 236 953.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 1 248 959.00 | 2 746.00 | | 1 248 959.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -12 005.00 | -2 745.00 | | -12 005.00 |
| |
| 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 | 900.00 | | | 900.00 |
I4 DECREASES Grand Total | | | 900.00 | |
IO DECREASES Total including other intangible assets | | | 900.00 | |
KD ACQUISITIONS Total including other intangible assets | 900.00 | | | 900.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 525.00 | 300.00 | | 525.00 |
PE DEPRECIATION Total including other intangible assets | 525.00 | 300.00 | | 525.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8K Other liabilities (including liabilities related to repo transactions) | 4 604.00 | 4 605.00 | | 4 604.00 |
VB VAT | 15 744.00 | 15 744.00 | | 15 744.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 67 612.00 | 67 612.00 | | 67 612.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 83 356.00 | 83 356.00 | | 83 356.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 4 604.00 | 4 604.00 | | 4 604.00 |
