| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 700 000.00 | 186 044.00 | 513 956.00 | 700 000.00 |
BZ Other receivables | 1 876.00 | | 1 876.00 | 1 876.00 |
CH Prepaid expenses | 2 626.00 | | 2 626.00 | 2 626.00 |
CJ TOTAL (II) | 4 502.00 | | 4 502.00 | 4 502.00 |
CO Grand total (0 to V) | 704 502.00 | 186 044.00 | 518 458.00 | 704 502.00 |
CU Other investments | 700 000.00 | 186 044.00 | 513 956.00 | 700 000.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 480 000.00 | | | 480 000.00 |
DD Legal reserve (1) | 48 000.00 | | | 48 000.00 |
DG Other reserves | 101 339.00 | | | 101 339.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -169 485.00 | | | -169 485.00 |
DL TOTAL (I) | 459 855.00 | | | 459 855.00 |
DU Loans and Debts from Credit Institutions (3) | 377.00 | | | 377.00 |
DW Advances and down payments received on current orders | 7 500.00 | | | 7 500.00 |
DX Trade payables and related accounts | 15 074.00 | | | 15 074.00 |
DY Tax and social security liabilities | 35 653.00 | | | 35 653.00 |
EC TOTAL (IV) | 58 604.00 | | | 58 604.00 |
EE Grand total (I to V) | 518 458.00 | | | 518 458.00 |
EG Accrued income and payables due within one year | 51 104.00 | | | 51 104.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 377.00 | | | 377.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 170 000.00 | | 170 000.00 | 170 000.00 |
FJ Net sales | 170 000.00 | | 170 000.00 | 170 000.00 |
FQ Other income | | | 1.00 | |
FR Total operating income (I) | | | 170 001.00 | |
FW Other purchases and external expenses | | | 45 187.00 | |
FX Taxes, duties, and similar payments | | | 1 576.00 | |
FY Salaries and Wages | | | 96 240.00 | |
FZ Social Security Contributions | | | 40 895.00 | |
GE Other Expenses | | | 168.00 | |
GF Total Operating Expenses (II) | | | 184 066.00 | |
GG - OPERATING RESULT (I - II) | | | -14 065.00 | |
GQ Financial allocations to depreciation and provisions | | | 140 494.00 | |
GU Total financial expenses (VI) | | | 140 494.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -140 494.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -154 559.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | 14 926.00 | | | 14 926.00 |
HH Total exceptional expenses (VIII) | 14 926.00 | | | 14 926.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -14 926.00 | | | -14 926.00 |
HL TOTAL REVENUE (I + III + V + VII) | 170 001.00 | | | 170 001.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 339 486.00 | | | 339 486.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -169 485.00 | | | -169 485.00 |
| |
| 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 | 700 000.00 | | | 700 000.00 |
I3 DECREASES Total Financial Fixed Assets | | | 700 000.00 | |
I4 DECREASES Grand Total | | | 700 000.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 700 000.00 | | | 700 000.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
7B Total provisions for depreciation | 45 550.00 | 140 494.00 | | 45 550.00 |
7C Grand total | 45 550.00 | 140 494.00 | | 45 550.00 |
9U on fixed assets – equity investments | | | | |
| |
| 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 | 15 074.00 | 15 074.00 | | 15 074.00 |
8D Social Security and Other Social Organizations | 13 166.00 | 13 166.00 | | 13 166.00 |
VB VAT | 609.00 | 609.00 | | 609.00 |
VG Loans with a maturity of up to one year at origin | 377.00 | 377.00 | | 377.00 |
VQ Other Taxes, Duties, and Similar Debts | 16 853.00 | 16 853.00 | | 16 853.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 1 267.00 | 1 267.00 | | 1 267.00 |
VS Prepaid expenses | 2 626.00 | 2 626.00 | | 2 626.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 4 502.00 | 4 502.00 | | 4 502.00 |
VW VAT | 5 634.00 | 5 634.00 | | 5 634.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 51 104.00 | 51 104.00 | | 51 104.00 |
