| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BT Goods | | | | |
BZ Other receivables | 47 487.00 | | 47 487.00 | 47 487.00 |
CF Cash and cash equivalents | 101 439.00 | | 101 439.00 | 101 439.00 |
CH Prepaid expenses | 1 268.00 | | 1 268.00 | 1 268.00 |
CJ TOTAL (II) | 150 194.00 | | 150 194.00 | 150 194.00 |
CO Grand total (0 to V) | 150 194.00 | | 150 194.00 | 150 194.00 |
| |
| 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 |
DG Other reserves | 133 724.00 | 201 739.00 | | 133 724.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -29 000.00 | 51 985.00 | | -29 000.00 |
DL TOTAL (I) | 105 823.00 | 254 824.00 | | 105 823.00 |
DU Loans and Debts from Credit Institutions (3) | 72.00 | 34.00 | | 72.00 |
DV Miscellaneous Loans and Financial Debts (4) | 1 353.00 | 292 790.00 | | 1 353.00 |
DX Trade payables and related accounts | 41 602.00 | 42 040.00 | | 41 602.00 |
DY Tax and social security liabilities | 1 268.00 | 95 571.00 | | 1 268.00 |
EA Other liabilities | 75.00 | 75.00 | | 75.00 |
EC TOTAL (IV) | 44 371.00 | 430 511.00 | | 44 371.00 |
EE Grand total (I to V) | 150 194.00 | 685 334.00 | | 150 194.00 |
EG Accrued income and payables due within one year | 44 371.00 | 430 511.00 | | 44 371.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 72.00 | 34.00 | | 72.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FD Production sold - goods | 271 810.00 | | 271 810.00 | 271 810.00 |
FG Production sold - services | | | | |
FJ Net sales | 271 810.00 | | 271 810.00 | 271 810.00 |
FR Total operating income (I) | | | 271 810.00 | |
FU Purchases of raw materials and other supplies | | | 1 450.00 | |
FV Inventory change (raw materials and supplies) | | | 252 551.00 | |
FW Other purchases and external expenses | | | 43 037.00 | |
FX Taxes, duties, and similar payments | | | 1 830.00 | |
GE Other Expenses | | | 1.00 | |
GF Total Operating Expenses (II) | | | 298 868.00 | |
GG - OPERATING RESULT (I - II) | | | -27 058.00 | |
GL Other interest and similar income | | | 1.00 | |
GM Reversals of provisions and transfers of expenses | | | | |
GP Total financial income (V) | | | 1.00 | |
GR Interest and similar expenses | | | 1 353.00 | |
GU Total financial expenses (VI) | | | 1 353.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -1 353.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -28 411.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | | 110.00 | | |
HD Total exceptional income (VII) | | 310.00 | | |
HE Exceptional expenses on management operations | 589.00 | 1 015.00 | | 589.00 |
HH Total exceptional expenses (VIII) | 589.00 | 1 015.00 | | 589.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -589.00 | -705.00 | | -589.00 |
HK Income tax | | 13 333.00 | | |
HL TOTAL REVENUE (I + III + V + VII) | 271 810.00 | 1 025 346.00 | | 271 810.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 300 811.00 | 973 362.00 | | 300 811.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -29 000.00 | 51 985.00 | | -29 000.00 |
| |
| 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 | 41 602.00 | 41 602.00 | | 41 602.00 |
8K Other liabilities (including liabilities related to repo transactions) | 75.00 | 75.00 | | 75.00 |
VB VAT | 4 837.00 | 4 837.00 | | 4 837.00 |
VG Loans with a maturity of up to one year at origin | 72.00 | 72.00 | | 72.00 |
VI Group and Associates | 1 353.00 | 1 353.00 | | 1 353.00 |
VM Income taxes | 10 002.00 | 10 002.00 | | 10 002.00 |
VQ Other Taxes, Duties, and Similar Debts | 1 268.00 | 1 268.00 | | 1 268.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 32 649.00 | 32 649.00 | | 32 649.00 |
VS Prepaid expenses | 1 268.00 | 1 268.00 | | 1 268.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 48 755.00 | 48 755.00 | | 48 755.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 44 371.00 | 44 371.00 | | 44 371.00 |
