| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BT Goods | 394 283.00 | | 394 283.00 | 394 283.00 |
BZ Other receivables | 5 000.00 | | 5 000.00 | 5 000.00 |
CF Cash and cash equivalents | 47 682.00 | | 47 682.00 | 47 682.00 |
CH Prepaid expenses | 154.00 | | 154.00 | 154.00 |
CJ TOTAL (II) | 447 118.00 | | 447 118.00 | 447 118.00 |
CO Grand total (0 to V) | 447 118.00 | | 447 118.00 | 447 118.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 10 000.00 | 10 000.00 | | 10 000.00 |
DD Legal reserve (1) | 1 000.00 | | | 1 000.00 |
DH Retained earnings | 82 045.00 | 92 867.00 | | 82 045.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -66 065.00 | -9 823.00 | | -66 065.00 |
DL TOTAL (I) | 26 980.00 | 93 045.00 | | 26 980.00 |
DU Loans and Debts from Credit Institutions (3) | 14.00 | 194.00 | | 14.00 |
DV Miscellaneous Loans and Financial Debts (4) | 57 221.00 | 57 221.00 | | 57 221.00 |
DX Trade payables and related accounts | 2 131.00 | 3 241.00 | | 2 131.00 |
EA Other liabilities | 360 774.00 | 360 774.00 | | 360 774.00 |
EC TOTAL (IV) | 420 139.00 | 421 429.00 | | 420 139.00 |
EE Grand total (I to V) | 447 118.00 | 514 474.00 | | 447 118.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FS Purchases of goods (including customs duties) | | | 2 606.00 | |
FT Inventory change (goods) | | | 56 144.00 | |
FW Other purchases and external expenses | | | 6 292.00 | |
FX Taxes, duties, and similar payments | | | 929.00 | |
GF Total Operating Expenses (II) | | | 65 971.00 | |
GG - OPERATING RESULT (I - II) | | | -65 971.00 | |
GR Interest and similar expenses | | | 94.00 | |
GU Total financial expenses (VI) | | | 94.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -94.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -66 065.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 66 065.00 | 9 823.00 | | 66 065.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -66 065.00 | -9 823.00 | | -66 065.00 |
| |
| 5 - Fixed assets increase - decrease | Gross value at beginning of year - Item by item | Revaluation - Disposals | Acquisition - Gross value at year-end | |
CZ ACQUISITIONS: Establishment, Development, or Research Expenses | 815.00 | | | 815.00 |
| |
| 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 | 2 131.00 | 2 131.00 | | 2 131.00 |
8K Other liabilities (including liabilities related to repo transactions) | 360 774.00 | 360 774.00 | | 360 774.00 |
VG Loans with a maturity of up to one year at origin | 14.00 | 14.00 | | 14.00 |
VI Group and Associates | 57 221.00 | 57 221.00 | | 57 221.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 5 000.00 | 5 000.00 | | 5 000.00 |
VS Prepaid expenses | 154.00 | 154.00 | | 154.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 5 154.00 | 5 154.00 | | 5 154.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 420 139.00 | 420 139.00 | | 420 139.00 |
