| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BH Other financial assets | 15.00 | | 15.00 | 15.00 |
BJ TOTAL (I) | 15.00 | | 15.00 | 15.00 |
BT Goods | | | | |
BZ Other receivables | 2 815.00 | | 2 815.00 | 2 815.00 |
CF Cash and cash equivalents | 212 769.00 | | 212 769.00 | 212 769.00 |
CJ TOTAL (II) | 215 584.00 | | 215 584.00 | 215 584.00 |
CO Grand total (0 to V) | 215 599.00 | | 215 599.00 | 215 599.00 |
| |
| 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 |
DD Legal reserve (1) | 100.00 | 100.00 | | 100.00 |
DH Retained earnings | 21 770.00 | 26 802.00 | | 21 770.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -22 788.00 | -5 032.00 | | -22 788.00 |
DL TOTAL (I) | 81.00 | 22 870.00 | | 81.00 |
DV Miscellaneous Loans and Financial Debts (4) | 215 515.00 | 87 856.00 | | 215 515.00 |
DX Trade payables and related accounts | 3.00 | | | 3.00 |
EA Other liabilities | | 3 159.00 | | |
EC TOTAL (IV) | 215 518.00 | 91 015.00 | | 215 518.00 |
EE Grand total (I to V) | 215 599.00 | 113 885.00 | | 215 599.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | 102 700.00 | | 102 700.00 | 102 700.00 |
FD Production sold - goods | | | | |
FJ Net sales | 102 700.00 | | 102 700.00 | 102 700.00 |
FR Total operating income (I) | | | 102 700.00 | |
FS Purchases of goods (including customs duties) | | | 4 212.00 | |
FT Inventory change (goods) | | | 112 592.00 | |
FU Purchases of raw materials and other supplies | | | 1 058.00 | |
FW Other purchases and external expenses | | | 5 198.00 | |
FX Taxes, duties, and similar payments | | | 1 039.00 | |
GF Total Operating Expenses (II) | | | 124 099.00 | |
GG - OPERATING RESULT (I - II) | | | -21 399.00 | |
GL Other interest and similar income | | | | |
GP Total financial income (V) | | | | |
GR Interest and similar expenses | | | 22.00 | |
GU Total financial expenses (VI) | | | 22.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -22.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -21 420.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | 1 368.00 | | | 1 368.00 |
HH Total exceptional expenses (VIII) | 1 368.00 | | | 1 368.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -1 368.00 | | | -1 368.00 |
HL TOTAL REVENUE (I + III + V + VII) | 102 700.00 | 501.00 | | 102 700.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 125 488.00 | 5 533.00 | | 125 488.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -22 788.00 | -5 032.00 | | -22 788.00 |
