| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BV Advances and down payments on orders | 2 565.00 | | 2 565.00 | 2 565.00 |
BX Customers and related accounts | 10 600.00 | | 10 600.00 | 10 600.00 |
BZ Other receivables | 12 799.00 | | 12 799.00 | 12 799.00 |
CF Cash and cash equivalents | 1 163.00 | | 1 163.00 | 1 163.00 |
CJ TOTAL (II) | 27 126.00 | | 27 126.00 | 27 126.00 |
CO Grand total (0 to V) | 27 126.00 | | 27 126.00 | 27 126.00 |
| |
| 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 | | 1 000.00 |
DH Retained earnings | 1 425.00 | 1 026.00 | | 1 425.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -13 445.00 | 399.00 | | -13 445.00 |
DL TOTAL (I) | -1 020.00 | 12 425.00 | | -1 020.00 |
DU Loans and Debts from Credit Institutions (3) | 905.00 | | | 905.00 |
DV Miscellaneous Loans and Financial Debts (4) | 19 087.00 | 7 638.00 | | 19 087.00 |
DX Trade payables and related accounts | | 680.00 | | |
DY Tax and social security liabilities | 994.00 | 1 066.00 | | 994.00 |
EA Other liabilities | 7 160.00 | | | 7 160.00 |
EC TOTAL (IV) | 28 146.00 | 9 384.00 | | 28 146.00 |
EE Grand total (I to V) | 27 126.00 | 21 809.00 | | 27 126.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 3 273.00 | | 3 273.00 | 3 273.00 |
FJ Net sales | 3 273.00 | | 3 273.00 | 3 273.00 |
FM Inventory production | | | | |
FR Total operating income (I) | | | 3 273.00 | |
FU Purchases of raw materials and other supplies | | | 13 091.00 | |
FW Other purchases and external expenses | | | 2 862.00 | |
FX Taxes, duties, and similar payments | | | 661.00 | |
GF Total Operating Expenses (II) | | | 16 614.00 | |
GG - OPERATING RESULT (I - II) | | | -13 342.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -13 342.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | 103.00 | 419.00 | | 103.00 |
HH Total exceptional expenses (VIII) | 103.00 | 419.00 | | 103.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -103.00 | -419.00 | | -103.00 |
HL TOTAL REVENUE (I + III + V + VII) | 3 273.00 | 67 679.00 | | 3 273.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 16 717.00 | 67 280.00 | | 16 717.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -13 445.00 | 399.00 | | -13 445.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8K Other liabilities (including liabilities related to repo transactions) | 7 160.00 | 7 160.00 | | 7 160.00 |
UX Other trade receivables | 10 600.00 | 10 600.00 | | 10 600.00 |
VB VAT | 12 728.00 | 12 728.00 | | 12 728.00 |
VG Loans with a maturity of up to one year at origin | 905.00 | 905.00 | | 905.00 |
VI Group and Associates | 19 087.00 | 19 087.00 | | 19 087.00 |
VM Income taxes | 71.00 | 71.00 | | 71.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 23 399.00 | 23 399.00 | | 23 399.00 |
VW VAT | 994.00 | 994.00 | | 994.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 28 146.00 | 28 146.00 | | 28 146.00 |
