| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BX Customers and related accounts | 4 407.00 | | 4 407.00 | 4 407.00 |
BZ Other receivables | 3 669.00 | | 3 669.00 | 3 669.00 |
CJ TOTAL (II) | 8 076.00 | | 8 076.00 | 8 076.00 |
CO Grand total (0 to V) | 8 076.00 | | 8 076.00 | 8 076.00 |
CR Shares due in more than one year | 1.00 | | | 1.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 40 000.00 | 40 000.00 | | 40 000.00 |
DH Retained earnings | -106 771.00 | -84 128.00 | | -106 771.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -23 339.00 | -22 643.00 | | -23 339.00 |
DL TOTAL (I) | -90 110.00 | -66 771.00 | | -90 110.00 |
DV Miscellaneous Loans and Financial Debts (4) | 89 418.00 | 83 736.00 | | 89 418.00 |
DX Trade payables and related accounts | 6 823.00 | 6 982.00 | | 6 823.00 |
DY Tax and social security liabilities | 1 945.00 | 5 721.00 | | 1 945.00 |
EA Other liabilities | | 36.00 | | |
EC TOTAL (IV) | 98 186.00 | 96 475.00 | | 98 186.00 |
EE Grand total (I to V) | 8 076.00 | 29 704.00 | | 8 076.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 10 132.00 | | 10 132.00 | 10 132.00 |
FJ Net sales | 10 132.00 | | 10 132.00 | 10 132.00 |
FQ Other income | | | 5.00 | |
FR Total operating income (I) | | | 10 137.00 | |
FW Other purchases and external expenses | | | 24 719.00 | |
FX Taxes, duties, and similar payments | | | 615.00 | |
FY Salaries and Wages | | | 5 477.00 | |
FZ Social Security Contributions | | | 1 723.00 | |
GE Other Expenses | | | 3.00 | |
GF Total Operating Expenses (II) | | | 32 537.00 | |
GG - OPERATING RESULT (I - II) | | | -22 400.00 | |
GR Interest and similar expenses | | | 939.00 | |
GU Total financial expenses (VI) | | | 939.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -939.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -23 339.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | | 237.00 | | |
HH Total exceptional expenses (VIII) | | 237.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | | -237.00 | | |
HL TOTAL REVENUE (I + III + V + VII) | 10 137.00 | 43 210.00 | | 10 137.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 33 476.00 | 65 853.00 | | 33 476.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -23 339.00 | -22 643.00 | | -23 339.00 |
| |
| 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 | 89 418.00 | 89 418.00 | | 89 418.00 |
8B Suppliers and Related Accounts | 6 823.00 | 6 823.00 | | 6 823.00 |
8D Social Security and Other Social Organizations | 618.00 | 618.00 | | 618.00 |
UX Other trade receivables | 4 407.00 | 4 407.00 | | 4 407.00 |
VB VAT | 3 318.00 | 3 318.00 | | 3 318.00 |
VC Group and associates | 351.00 | 351.00 | | 351.00 |
VQ Other Taxes, Duties, and Similar Debts | 593.00 | 593.00 | | 593.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 8 076.00 | 8 076.00 | | 8 076.00 |
VW VAT | 735.00 | 735.00 | | 735.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 98 186.00 | 98 186.00 | | 98 186.00 |
