| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 586.00 | 586.00 | | 586.00 |
BJ TOTAL (I) | 586.00 | 586.00 | | 586.00 |
BN Goods in progress | 272 119.00 | | 272 119.00 | 272 119.00 |
BZ Other receivables | 47 038.00 | | 47 038.00 | 47 038.00 |
CJ TOTAL (II) | 319 157.00 | | 319 157.00 | 319 157.00 |
CO Grand total (0 to V) | 319 742.00 | 586.00 | 319 157.00 | 319 742.00 |
| |
| 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 |
DH Retained earnings | -341.00 | -275.00 | | -341.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -83.00 | -66.00 | | -83.00 |
DL TOTAL (I) | 577.00 | 659.00 | | 577.00 |
DU Loans and Debts from Credit Institutions (3) | 14 998.00 | 14 983.00 | | 14 998.00 |
DV Miscellaneous Loans and Financial Debts (4) | 108 709.00 | 108 559.00 | | 108 709.00 |
DX Trade payables and related accounts | 194 271.00 | 194 271.00 | | 194 271.00 |
DY Tax and social security liabilities | 602.00 | 605.00 | | 602.00 |
EC TOTAL (IV) | 318 580.00 | 318 418.00 | | 318 580.00 |
EE Grand total (I to V) | 319 157.00 | 319 077.00 | | 319 157.00 |
EG Accrued income and payables due within one year | 318 580.00 | 318 418.00 | | 318 580.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FM Inventory production | | | | |
FR Total operating income (I) | | | | |
FW Other purchases and external expenses | | | 8 208.00 | |
FX Taxes, duties, and similar payments | | | 524.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 104.00 | |
GF Total Operating Expenses (II) | | | 8 836.00 | |
GG - OPERATING RESULT (I - II) | | | -8 836.00 | |
GR Interest and similar expenses | | | 68.00 | |
GU Total financial expenses (VI) | | | 68.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -68.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -8 905.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 8 900.00 | 850.00 | | 8 900.00 |
HD Total exceptional income (VII) | 8 900.00 | 850.00 | | 8 900.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 8 900.00 | 850.00 | | 8 900.00 |
HK Income tax | 78.00 | 81.00 | | 78.00 |
HL TOTAL REVENUE (I + III + V + VII) | 8 900.00 | 8 959.00 | | 8 900.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 8 983.00 | 9 025.00 | | 8 983.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -83.00 | -66.00 | | -83.00 |
| |
| 5 - Fixed assets increase - decrease | Gross value at beginning of year - Item by item | Revaluation - Disposals | Acquisition - Gross value at year-end | |
I3 DECREASES Total Financial Fixed Assets | 482.00 | 104.00 | | 482.00 |
I4 DECREASES Grand Total | 482.00 | 104.00 | | 482.00 |
IY DECREASES Total Tangible Fixed Assets | | | 586.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 586.00 | | | 586.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 482.00 | 104.00 | | 482.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 482.00 | 104.00 | | 482.00 |
| |
| 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 | 194 271.00 | 194 271.00 | | 194 271.00 |
8E Income Taxes | 78.00 | 78.00 | | 78.00 |
VB VAT | 47 038.00 | 47 038.00 | | 47 038.00 |
VG Loans with a maturity of up to one year at origin | 14 998.00 | 14 998.00 | | 14 998.00 |
VI Group and Associates | 108 709.00 | 108 709.00 | | 108 709.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 47 038.00 | 47 038.00 | | 47 038.00 |
VW VAT | 524.00 | 524.00 | | 524.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 318 580.00 | 318 580.00 | | 318 580.00 |
