| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BL Raw materials, supplies | 318 744.00 | | 318 744.00 | 318 744.00 |
BZ Other receivables | 1 350.00 | | 1 350.00 | 1 350.00 |
CF Cash and cash equivalents | 120.00 | | 120.00 | 120.00 |
CJ TOTAL (II) | 320 215.00 | | 320 215.00 | 320 215.00 |
CO Grand total (0 to V) | 320 215.00 | | 320 215.00 | 320 215.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 3 000.00 | 3 000.00 | | 3 000.00 |
DH Retained earnings | -61 626.00 | -54 230.00 | | -61 626.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 61 584.00 | -7 395.00 | | 61 584.00 |
DL TOTAL (I) | 2 957.00 | -58 626.00 | | 2 957.00 |
DU Loans and Debts from Credit Institutions (3) | | 118.00 | | |
DV Miscellaneous Loans and Financial Debts (4) | 313 242.00 | 374 499.00 | | 313 242.00 |
DX Trade payables and related accounts | 4 015.00 | 3 895.00 | | 4 015.00 |
EC TOTAL (IV) | 317 257.00 | 378 513.00 | | 317 257.00 |
EE Grand total (I to V) | 320 215.00 | 319 886.00 | | 320 215.00 |
EG Accrued income and payables due within one year | 317 257.00 | 378 513.00 | | 317 257.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | | 118.00 | | |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 1 084.00 | |
FX Taxes, duties, and similar payments | | | 289.00 | |
GF Total Operating Expenses (II) | | | 1 373.00 | |
GG - OPERATING RESULT (I - II) | | | -1 372.00 | |
GR Interest and similar expenses | | | 3 351.00 | |
GU Total financial expenses (VI) | | | 3 351.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -3 351.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -4 724.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 66 308.00 | | | 66 308.00 |
HD Total exceptional income (VII) | 66 308.00 | | | 66 308.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 66 308.00 | | | 66 308.00 |
HL TOTAL REVENUE (I + III + V + VII) | 66 308.00 | | | 66 308.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 4 724.00 | 7 395.00 | | 4 724.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 61 584.00 | -7 395.00 | | 61 584.00 |