| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AV Fixed assets in progress | 7 062.00 | | 7 062.00 | 7 062.00 |
BJ TOTAL (I) | 7 062.00 | | 7 062.00 | 7 062.00 |
BZ Other receivables | 3 565.00 | | 3 565.00 | 3 565.00 |
CF Cash and cash equivalents | 6 442.00 | | 6 442.00 | 6 442.00 |
CJ TOTAL (II) | 10 007.00 | | 10 007.00 | 10 007.00 |
CO Grand total (0 to V) | 17 069.00 | | 17 069.00 | 17 069.00 |
| |
| 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 | -6 751.00 | -3 475.00 | | -6 751.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -12 296.00 | -3 276.00 | | -12 296.00 |
DL TOTAL (I) | -18 048.00 | -5 751.00 | | -18 048.00 |
DU Loans and Debts from Credit Institutions (3) | 13.00 | 13.00 | | 13.00 |
DV Miscellaneous Loans and Financial Debts (4) | 35 105.00 | 7 421.00 | | 35 105.00 |
DX Trade payables and related accounts | | 12.00 | | |
EC TOTAL (IV) | 35 118.00 | 7 446.00 | | 35 118.00 |
EE Grand total (I to V) | 17 069.00 | 1 695.00 | | 17 069.00 |
EG Accrued income and payables due within one year | 35 118.00 | 7 446.00 | | 35 118.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 13.00 | 13.00 | | 13.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FV Inventory change (raw materials and supplies) | | | | |
FW Other purchases and external expenses | | | 11 886.00 | |
FX Taxes, duties, and similar payments | | | | |
GF Total Operating Expenses (II) | | | 11 886.00 | |
GG - OPERATING RESULT (I - II) | | | -11 886.00 | |
GR Interest and similar expenses | | | 290.00 | |
GT Net expenses on sales of marketable securities | | | | |
GU Total financial expenses (VI) | | | 290.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -290.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -12 176.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | 121.00 | | | 121.00 |
HH Total exceptional expenses (VIII) | 121.00 | | | 121.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -121.00 | | | -121.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 12 296.00 | 3 276.00 | | 12 296.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -12 296.00 | -3 276.00 | | -12 296.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8K Other liabilities (including liabilities related to repo transactions) | 35 105.00 | 35 105.00 | | 35 105.00 |
UX Other trade receivables | 3 565.00 | 3 565.00 | | 3 565.00 |
VG Loans with a maturity of up to one year at origin | 13.00 | 13.00 | | 13.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 3 565.00 | 3 565.00 | | 3 565.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 35 118.00 | 35 118.00 | | 35 118.00 |
