| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 38 032.00 | 14 488.00 | 23 543.00 | 38 032.00 |
BD Other fixed assets | 8.00 | | 8.00 | 8.00 |
BJ TOTAL (I) | 38 040.00 | 14 488.00 | 23 551.00 | 38 040.00 |
BN Goods in progress | 10 000.00 | | 10 000.00 | 10 000.00 |
BX Customers and related accounts | 15 000.00 | | 15 000.00 | 15 000.00 |
BZ Other receivables | 3 656.00 | | 3 656.00 | 3 656.00 |
CF Cash and cash equivalents | 3 717.00 | | 3 717.00 | 3 717.00 |
CJ TOTAL (II) | 32 373.00 | | 32 373.00 | 32 373.00 |
CO Grand total (0 to V) | 70 412.00 | 14 488.00 | 55 924.00 | 70 412.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 7 622.00 | 7 622.00 | | 7 622.00 |
DD Legal reserve (1) | 762.00 | 762.00 | | 762.00 |
DG Other reserves | 142 355.00 | 142 355.00 | | 142 355.00 |
DH Retained earnings | -118 186.00 | -131 928.00 | | -118 186.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -1 309.00 | 13 742.00 | | -1 309.00 |
DL TOTAL (I) | 31 245.00 | 32 554.00 | | 31 245.00 |
DV Miscellaneous Loans and Financial Debts (4) | 18 899.00 | | | 18 899.00 |
DX Trade payables and related accounts | 4 780.00 | 47.00 | | 4 780.00 |
DY Tax and social security liabilities | 1 000.00 | 1 325.00 | | 1 000.00 |
EC TOTAL (IV) | 24 679.00 | 1 372.00 | | 24 679.00 |
EE Grand total (I to V) | 55 924.00 | 33 926.00 | | 55 924.00 |
EG Accrued income and payables due within one year | 24 679.00 | 1 372.00 | | 24 679.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FD Production sold - goods | 12 500.00 | | 12 500.00 | 12 500.00 |
FG Production sold - services | 500.00 | | 500.00 | 500.00 |
FJ Net sales | 13 000.00 | | 13 000.00 | 13 000.00 |
FM Inventory production | | | 10 000.00 | |
FR Total operating income (I) | | | 23 000.00 | |
FS Purchases of goods (including customs duties) | | | 3 912.00 | |
FW Other purchases and external expenses | | | 14 845.00 | |
FX Taxes, duties, and similar payments | | | | |
GA Operating Expenses - Depreciation and Amortization | | | 5 269.00 | |
GF Total Operating Expenses (II) | | | 24 026.00 | |
GG - OPERATING RESULT (I - II) | | | -1 026.00 | |
GL Other interest and similar income | | | | |
GP Total financial income (V) | | | | |
GR Interest and similar expenses | | | 283.00 | |
GU Total financial expenses (VI) | | | 283.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -283.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -1 309.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HB Exceptional income from capital transactions | | 15 583.00 | | |
HD Total exceptional income (VII) | | 15 583.00 | | |
HE Exceptional expenses on management operations | | 152.00 | | |
HH Total exceptional expenses (VIII) | | 152.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | | 15 431.00 | | |
HL TOTAL REVENUE (I + III + V + VII) | 23 000.00 | 16 288.00 | | 23 000.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 24 309.00 | 2 547.00 | | 24 309.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -1 309.00 | 13 742.00 | | -1 309.00 |
| |
| 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 | 32 518.00 | | 5 522.00 | 32 518.00 |
I3 DECREASES Total Financial Fixed Assets | | | 8.00 | |
I4 DECREASES Grand Total | | | 38 040.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 38 032.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 32 510.00 | | 5 522.00 | 32 510.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 8.00 | | | 8.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 9 220.00 | 5 269.00 | | 9 220.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 9 220.00 | 5 269.00 | | 9 220.00 |
| |
| 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 | 4 780.00 | 4 780.00 | | 4 780.00 |
UX Other trade receivables | 15 000.00 | 15 000.00 | | 15 000.00 |
VB VAT | 3 656.00 | 3 656.00 | | 3 656.00 |
VI Group and Associates | 18 899.00 | 18 899.00 | | 18 899.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 18 656.00 | 18 656.00 | | 18 656.00 |
VW VAT | 1 000.00 | 1 000.00 | | 1 000.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 24 679.00 | 24 679.00 | | 24 679.00 |
