| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AP Buildings | 638.00 | | 638.00 | 638.00 |
AT Other tangible assets | | 245.00 | -245.00 | |
BJ TOTAL (I) | 638.00 | 245.00 | 393.00 | 638.00 |
BT Goods | 2 924.00 | | 2 924.00 | 2 924.00 |
BX Customers and related accounts | 2 321.00 | | 2 321.00 | 2 321.00 |
BZ Other receivables | 4 346.00 | | 4 346.00 | 4 346.00 |
CF Cash and cash equivalents | 75.00 | | 75.00 | 75.00 |
CJ TOTAL (II) | 9 665.00 | | 9 665.00 | 9 665.00 |
CO Grand total (0 to V) | 10 303.00 | 245.00 | 10 059.00 | 10 303.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 000.00 | 1 000.00 | | 1 000.00 |
DH Retained earnings | -79 554.00 | -72 427.00 | | -79 554.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -6 812.00 | -7 126.00 | | -6 812.00 |
DL TOTAL (I) | -85 366.00 | -78 554.00 | | -85 366.00 |
DV Miscellaneous Loans and Financial Debts (4) | 94 591.00 | 90 393.00 | | 94 591.00 |
DX Trade payables and related accounts | 308.00 | | | 308.00 |
DY Tax and social security liabilities | 166.00 | | | 166.00 |
EA Other liabilities | 360.00 | 360.00 | | 360.00 |
EC TOTAL (IV) | 95 425.00 | 90 753.00 | | 95 425.00 |
EE Grand total (I to V) | 10 059.00 | 12 200.00 | | 10 059.00 |
EI Including equity loans | 94 591.00 | | | 94 591.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | 1 146.00 | | 1 146.00 | 1 146.00 |
FJ Net sales | 1 146.00 | | 1 146.00 | 1 146.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 673.00 | |
FQ Other income | | | 1.00 | |
FR Total operating income (I) | | | 1 820.00 | |
FS Purchases of goods (including customs duties) | | | 1 753.00 | |
FT Inventory change (goods) | | | -1 849.00 | |
FW Other purchases and external expenses | | | 5 768.00 | |
FX Taxes, duties, and similar payments | | | 873.00 | |
FZ Social Security Contributions | | | 1 318.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 128.00 | |
GE Other Expenses | | | 1.00 | |
GF Total Operating Expenses (II) | | | 7 990.00 | |
GG - OPERATING RESULT (I - II) | | | -6 170.00 | |
GR Interest and similar expenses | | | 642.00 | |
GU Total financial expenses (VI) | | | 642.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -642.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -6 812.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HC Reversals of provisions and transfers of expenses | | 4 582.00 | | |
HD Total exceptional income (VII) | | 4 582.00 | | |
HE Exceptional expenses on management operations | | 73.00 | | |
HH Total exceptional expenses (VIII) | | 73.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | | 4 509.00 | | |
HL TOTAL REVENUE (I + III + V + VII) | 1 820.00 | 7 482.00 | | 1 820.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 8 633.00 | 14 608.00 | | 8 633.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -6 812.00 | -7 126.00 | | -6 812.00 |
| |
| 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 | 638.00 | | | 638.00 |
I4 DECREASES Grand Total | | | 638.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 638.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 638.00 | | | 638.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 117.00 | 128.00 | | 117.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 117.00 | 128.00 | | 117.00 |
| |
| 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 | 308.00 | 308.00 | | 308.00 |
8K Other liabilities (including liabilities related to repo transactions) | 360.00 | 360.00 | | 360.00 |
UX Other trade receivables | 2 321.00 | 2 321.00 | | 2 321.00 |
VB VAT | 642.00 | 642.00 | | 642.00 |
VC Group and associates | 1 915.00 | 1 915.00 | | 1 915.00 |
VI Group and Associates | 94 591.00 | 94 591.00 | | 94 591.00 |
VM Income taxes | 1 330.00 | 1 330.00 | | 1 330.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 459.00 | 459.00 | | 459.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 6 667.00 | 6 667.00 | | 6 667.00 |
VW VAT | 166.00 | 166.00 | | 166.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 95 425.00 | 95 425.00 | | 95 425.00 |
