| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BT Goods | 16 976.00 | 16 976.00 | | 16 976.00 |
BX Customers and related accounts | 12 614.00 | | 12 614.00 | 12 614.00 |
BZ Other receivables | 1 164.00 | | 1 164.00 | 1 164.00 |
CF Cash and cash equivalents | 1 713.00 | | 1 713.00 | 1 713.00 |
CJ TOTAL (II) | 32 468.00 | 16 976.00 | 15 492.00 | 32 468.00 |
CO Grand total (0 to V) | 32 468.00 | 16 976.00 | 15 492.00 | 32 468.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 141 000.00 | 141 000.00 | | 141 000.00 |
DH Retained earnings | -585 560.00 | -565 500.00 | | -585 560.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -22 988.00 | -20 060.00 | | -22 988.00 |
DL TOTAL (I) | -467 548.00 | -444 560.00 | | -467 548.00 |
DU Loans and Debts from Credit Institutions (3) | 454 203.00 | 434 307.00 | | 454 203.00 |
DV Miscellaneous Loans and Financial Debts (4) | 5 000.00 | 5 000.00 | | 5 000.00 |
DX Trade payables and related accounts | 1 920.00 | 1 920.00 | | 1 920.00 |
DY Tax and social security liabilities | 5 729.00 | 5 729.00 | | 5 729.00 |
DZ Fixed asset liabilities and related accounts | 1 735.00 | 1 735.00 | | 1 735.00 |
EA Other liabilities | 14 454.00 | 14 454.00 | | 14 454.00 |
EC TOTAL (IV) | 483 040.00 | 463 144.00 | | 483 040.00 |
EE Grand total (I to V) | 15 492.00 | 18 584.00 | | 15 492.00 |
EG Accrued income and payables due within one year | 483 040.00 | 463 144.00 | | 483 040.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 19 476.00 | 19 493.00 | | 19 476.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 300.00 | |
FX Taxes, duties, and similar payments | | | 76.00 | |
GF Total Operating Expenses (II) | | | 376.00 | |
GG - OPERATING RESULT (I - II) | | | -376.00 | |
GR Interest and similar expenses | | | 19 912.00 | |
GU Total financial expenses (VI) | | | 19 912.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -19 912.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -20 288.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | 2 700.00 | | | 2 700.00 |
HH Total exceptional expenses (VIII) | 2 700.00 | | | 2 700.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -2 700.00 | | | -2 700.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 22 988.00 | 20 060.00 | | 22 988.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -22 988.00 | -20 060.00 | | -22 988.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
6N Inventories and work in progress | 16 976.00 | | | 16 976.00 |
7B Total provisions for depreciation | 16 976.00 | | | 16 976.00 |
7C Grand total | 16 976.00 | | | 16 976.00 |
| |
| 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 | 1 920.00 | 1 920.00 | | 1 920.00 |
8J Fixed Asset Liabilities and Related Accounts | 1 735.00 | 1 735.00 | | 1 735.00 |
8K Other liabilities (including liabilities related to repo transactions) | 14 454.00 | 14 454.00 | | 14 454.00 |
UX Other trade receivables | 12 614.00 | 12 614.00 | | 12 614.00 |
VB VAT | 320.00 | 320.00 | | 320.00 |
VG Loans with a maturity of up to one year at origin | 19 476.00 | 19 476.00 | | 19 476.00 |
VH Loans with a maturity of more than one year at origin | 434 726.00 | 434 726.00 | | 434 726.00 |
VI Group and Associates | 5 000.00 | 5 000.00 | | 5 000.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 844.00 | 844.00 | | 844.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 13 778.00 | 13 778.00 | | 13 778.00 |
VW VAT | 5 729.00 | 5 729.00 | | 5 729.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 483 040.00 | 483 040.00 | | 483 040.00 |
