| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BN Goods in progress | 13 418.00 | | 13 418.00 | 13 418.00 |
BX Customers and related accounts | 8 000.00 | | 8 000.00 | 8 000.00 |
BZ Other receivables | 38 761.00 | | 38 761.00 | 38 761.00 |
CF Cash and cash equivalents | 81.00 | | 81.00 | 81.00 |
CJ TOTAL (II) | 60 261.00 | | 60 261.00 | 60 261.00 |
CO Grand total (0 to V) | 60 261.00 | | 60 261.00 | 60 261.00 |
| |
| 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 | 14 539.00 | 16 756.00 | | 14 539.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -4 992.00 | -2 217.00 | | -4 992.00 |
DL TOTAL (I) | 10 648.00 | 15 639.00 | | 10 648.00 |
DP Provisions for Risks | 35 800.00 | 35 800.00 | | 35 800.00 |
DR TOTAL (IV) | 35 800.00 | 35 800.00 | | 35 800.00 |
DU Loans and Debts from Credit Institutions (3) | 30.00 | 30.00 | | 30.00 |
DX Trade payables and related accounts | 13 783.00 | 13 448.00 | | 13 783.00 |
DY Tax and social security liabilities | | 651.00 | | |
EC TOTAL (IV) | 13 813.00 | 14 129.00 | | 13 813.00 |
EE Grand total (I to V) | 60 261.00 | 65 568.00 | | 60 261.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 30.00 | 30.00 | | 30.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 572.00 | | 572.00 | 572.00 |
FJ Net sales | 572.00 | | 572.00 | 572.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | | |
FQ Other income | | | 866.00 | |
FR Total operating income (I) | | | 1 437.00 | |
FU Purchases of raw materials and other supplies | | | 2 474.00 | |
FW Other purchases and external expenses | | | 3 095.00 | |
FX Taxes, duties, and similar payments | | | 1 255.00 | |
GE Other Expenses | | | 1.00 | |
GF Total Operating Expenses (II) | | | 6 824.00 | |
GG - OPERATING RESULT (I - II) | | | -5 387.00 | |
GL Other interest and similar income | | | 548.00 | |
GP Total financial income (V) | | | 548.00 | |
GR Interest and similar expenses | | | 120.00 | |
GU Total financial expenses (VI) | | | 120.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 428.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -4 959.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | 33.00 | | | 33.00 |
HH Total exceptional expenses (VIII) | 33.00 | | | 33.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -33.00 | | | -33.00 |
HL TOTAL REVENUE (I + III + V + VII) | 1 986.00 | 1 829.00 | | 1 986.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 6 977.00 | 4 046.00 | | 6 977.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -4 992.00 | -2 217.00 | | -4 992.00 |
| |
| 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 | 35 800.00 | | | 35 800.00 |
7C Grand total | 35 800.00 | | | 35 800.00 |
| |
| 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 | 13 783.00 | 13 783.00 | | 13 783.00 |
UX Other trade receivables | 8 000.00 | 8 000.00 | | 8 000.00 |
VB VAT | 3 886.00 | 3 886.00 | | 3 886.00 |
VC Group and associates | 34 875.00 | 34 875.00 | | 34 875.00 |
VG Loans with a maturity of up to one year at origin | 30.00 | 30.00 | | 30.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 46 761.00 | 46 761.00 | | 46 761.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 13 813.00 | 13 813.00 | | 13 813.00 |
