| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AB Establishment Expenses | 1 048.00 | 1 048.00 | | 1 048.00 |
BJ TOTAL (I) | 4 156.00 | 4 156.00 | | 4 156.00 |
BT Goods | | | | |
BV Advances and down payments on orders | 2 976.00 | | 2 976.00 | 2 976.00 |
BZ Other receivables | 51 178.00 | 45 000.00 | 6 178.00 | 51 178.00 |
CF Cash and cash equivalents | 28 614.00 | | 28 614.00 | 28 614.00 |
CJ TOTAL (II) | 82 768.00 | 45 000.00 | 37 768.00 | 82 768.00 |
CO Grand total (0 to V) | 86 924.00 | 49 156.00 | 37 768.00 | 86 924.00 |
CS Evaluated investments - equity method | 3 108.00 | 3 108.00 | | 3 108.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 100 000.00 | 100 000.00 | | 100 000.00 |
DH Retained earnings | -227 253.00 | -216 883.00 | | -227 253.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -8 747.00 | -10 370.00 | | -8 747.00 |
DL TOTAL (I) | -136 000.00 | -127 253.00 | | -136 000.00 |
DP Provisions for Risks | 85 500.00 | 85 500.00 | | 85 500.00 |
DR TOTAL (IV) | 85 500.00 | 85 500.00 | | 85 500.00 |
DV Miscellaneous Loans and Financial Debts (4) | 85 708.00 | 81 208.00 | | 85 708.00 |
DX Trade payables and related accounts | 2 184.00 | 6 241.00 | | 2 184.00 |
DY Tax and social security liabilities | 376.00 | | | 376.00 |
EC TOTAL (IV) | 88 268.00 | 87 449.00 | | 88 268.00 |
EE Grand total (I to V) | 37 768.00 | 45 696.00 | | 37 768.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | | | 38 000.00 | |
FJ Net sales | | | 38 000.00 | |
FQ Other income | | | 18.00 | |
FR Total operating income (I) | | | 38 018.00 | |
FT Inventory change (goods) | | | 39 509.00 | |
FW Other purchases and external expenses | | | 6 863.00 | |
FX Taxes, duties, and similar payments | | | 407.00 | |
GE Other Expenses | | | | |
GF Total Operating Expenses (II) | | | 46 779.00 | |
GG - OPERATING RESULT (I - II) | | | -8 761.00 | |
GP Total financial income (V) | | | 14.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 14.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -8 747.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 38 032.00 | | | 38 032.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 46 779.00 | 10 370.00 | | 46 779.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -8 747.00 | -10 370.00 | | -8 747.00 |
| |
| 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 | 4 156.00 | | | 4 156.00 |
CZ ACQUISITIONS: Establishment, Development, or Research Expenses | 1 048.00 | | | 1 048.00 |
I3 DECREASES Total Financial Fixed Assets | | | 3 108.00 | |
I4 DECREASES Grand Total | | | 4 156.00 | |
IN DECREASES Start-up, development, or research expenses | | | 1 048.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 3 108.00 | | | 3 108.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 1 048.00 | | | 1 048.00 |
CY DEPRECIATION Start-up, development, or research expenses | 1 048.00 | | | 1 048.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
4A Provisions for litigation | | | | |
5Z Total provisions for risks and expenses | 85 500.00 | | | 85 500.00 |
7C Grand total | 85 500.00 | | | 85 500.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
VP Miscellaneous | 51 178.00 | 51 178.00 | | 51 178.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 51 178.00 | 51 178.00 | | 51 178.00 |
