| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AR Technical installations, industrial equipment and tools | 1 650.00 | 1 408.00 | 242.00 | 1 650.00 |
AT Other tangible assets | 3 588.00 | 3 030.00 | 558.00 | 3 588.00 |
BJ TOTAL (I) | 5 238.00 | 4 438.00 | 800.00 | 5 238.00 |
BT Goods | 69 750.00 | | 69 750.00 | 69 750.00 |
BX Customers and related accounts | 378.00 | | 378.00 | 378.00 |
BZ Other receivables | 2 267.00 | | 2 267.00 | 2 267.00 |
CF Cash and cash equivalents | 685.00 | | 685.00 | 685.00 |
CJ TOTAL (II) | 73 080.00 | | 73 080.00 | 73 080.00 |
CO Grand total (0 to V) | 78 318.00 | 4 438.00 | 73 880.00 | 78 318.00 |
| |
| 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 |
DH Retained earnings | -269 732.00 | -205 376.00 | | -269 732.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -13 118.00 | -64 357.00 | | -13 118.00 |
DL TOTAL (I) | -272 850.00 | -259 732.00 | | -272 850.00 |
DU Loans and Debts from Credit Institutions (3) | 5.00 | 3.00 | | 5.00 |
DV Miscellaneous Loans and Financial Debts (4) | 334 669.00 | 324 494.00 | | 334 669.00 |
DX Trade payables and related accounts | 12 057.00 | 9 761.00 | | 12 057.00 |
EC TOTAL (IV) | 346 730.00 | 334 258.00 | | 346 730.00 |
EE Grand total (I to V) | 73 880.00 | 74 526.00 | | 73 880.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 5.00 | 3.00 | | 5.00 |
EI Including equity loans | 334 669.00 | | | 334 669.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | | | 3 130.00 | |
FJ Net sales | | | 3 130.00 | |
FR Total operating income (I) | | | 3 130.00 | |
FS Purchases of goods (including customs duties) | | | | |
FT Inventory change (goods) | | | 1 107.00 | |
FW Other purchases and external expenses | | | 14 429.00 | |
FX Taxes, duties, and similar payments | | | 132.00 | |
GB Operating Expenses - Provisions | | | 491.00 | |
GF Total Operating Expenses (II) | | | 16 158.00 | |
GG - OPERATING RESULT (I - II) | | | -13 028.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -13 028.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HH Total exceptional expenses (VIII) | 90.00 | 51 586.00 | | 90.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -90.00 | -51 586.00 | | -90.00 |
HL TOTAL REVENUE (I + III + V + VII) | 3 130.00 | 4 655.00 | | 3 130.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 16 248.00 | 69 012.00 | | 16 248.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -13 118.00 | -64 357.00 | | -13 118.00 |
| |
| 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 | 4 638.00 | | 600.00 | 4 638.00 |
I4 DECREASES Grand Total | | | 5 238.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 5 238.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 4 638.00 | | 600.00 | 4 638.00 |
