| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 1 526.00 | 1 098.00 | 428.00 | 1 526.00 |
BJ TOTAL (I) | 1 526.00 | 1 098.00 | 428.00 | 1 526.00 |
BN Goods in progress | 98 527.00 | | 98 527.00 | 98 527.00 |
BZ Other receivables | 5 545.00 | | 5 545.00 | 5 545.00 |
CF Cash and cash equivalents | 96.00 | | 96.00 | 96.00 |
CH Prepaid expenses | 1 718.00 | | 1 718.00 | 1 718.00 |
CJ TOTAL (II) | 105 886.00 | | 105 886.00 | 105 886.00 |
CO Grand total (0 to V) | 107 411.00 | 1 098.00 | 106 313.00 | 107 411.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 28 000.00 | 28 000.00 | | 28 000.00 |
DD Legal reserve (1) | 2 800.00 | 2 800.00 | | 2 800.00 |
DH Retained earnings | -225 123.00 | -287 313.00 | | -225 123.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -10 725.00 | 62 189.00 | | -10 725.00 |
DL TOTAL (I) | -205 049.00 | -194 323.00 | | -205 049.00 |
DV Miscellaneous Loans and Financial Debts (4) | 302 294.00 | 284 758.00 | | 302 294.00 |
DX Trade payables and related accounts | 9 056.00 | 6 264.00 | | 9 056.00 |
DY Tax and social security liabilities | 12.00 | 424.00 | | 12.00 |
EC TOTAL (IV) | 311 362.00 | 291 446.00 | | 311 362.00 |
EE Grand total (I to V) | 106 313.00 | 97 123.00 | | 106 313.00 |
EG Accrued income and payables due within one year | | 291 446.00 | | |
EI Including equity loans | 302 294.00 | | | 302 294.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FD Production sold - goods | | | | |
FJ Net sales | | | | |
FP Reversals of depreciation and provisions, transfer of expenses | | | | |
FR Total operating income (I) | | | | |
FU Purchases of raw materials and other supplies | | | | |
FV Inventory change (raw materials and supplies) | | | -10 770.00 | |
FW Other purchases and external expenses | | | 19 116.00 | |
FX Taxes, duties, and similar payments | | | 200.00 | |
FY Salaries and Wages | | | 1 706.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 350.00 | |
GE Other Expenses | | | 116.00 | |
GF Total Operating Expenses (II) | | | 10 718.00 | |
GG - OPERATING RESULT (I - II) | | | -10 718.00 | |
GL Other interest and similar income | | | | |
GP Total financial income (V) | | | | |
GV - FINANCIAL INCOME (V - VI) | | | | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -10 717.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | 8.00 | 10 467.00 | | 8.00 |
HH Total exceptional expenses (VIII) | 8.00 | 10 467.00 | | 8.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -8.00 | -10 467.00 | | -8.00 |
HL TOTAL REVENUE (I + III + V + VII) | 1.00 | 188 335.00 | | 1.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 10 726.00 | 126 145.00 | | 10 726.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -10 725.00 | 62 189.00 | | -10 725.00 |
| |
| 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 | 1 526.00 | | | 1 526.00 |
I4 DECREASES Grand Total | | | 1 526.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 1 526.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 1 526.00 | | | 1 526.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 748.00 | 350.00 | | 748.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 748.00 | 350.00 | | 748.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8A Miscellaneous Loans and Financial Debts | 302 294.00 | 302 294.00 | | 302 294.00 |
8B Suppliers and Related Accounts | 9 056.00 | 9 056.00 | | 9 056.00 |
VP Miscellaneous | 5 545.00 | 5 545.00 | | 5 545.00 |
VQ Other Taxes, Duties, and Similar Debts | 12.00 | 12.00 | | 12.00 |
VS Prepaid expenses | 1 718.00 | 1 718.00 | | 1 718.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 7 263.00 | 7 263.00 | | 7 263.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 311 362.00 | 311 362.00 | | 311 362.00 |
