| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 2 685.00 | 2 685.00 | | 2 685.00 |
BJ TOTAL (I) | 2 685.00 | 2 685.00 | | 2 685.00 |
BN Goods in progress | 2 500.00 | | 2 500.00 | 2 500.00 |
BT Goods | 77 677.00 | 29 456.00 | 48 221.00 | 77 677.00 |
BV Advances and down payments on orders | | | | |
BX Customers and related accounts | 48 541.00 | 44 633.00 | 3 907.00 | 48 541.00 |
BZ Other receivables | 13 242.00 | | 13 242.00 | 13 242.00 |
CF Cash and cash equivalents | 10 703.00 | | 10 703.00 | 10 703.00 |
CJ TOTAL (II) | 149 363.00 | 74 090.00 | 75 274.00 | 149 363.00 |
CO Grand total (0 to V) | 152 048.00 | 76 775.00 | 75 274.00 | 152 048.00 |
CR Shares due in more than one year | 44 633.00 | | | 44 633.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 7 623.00 | 7 623.00 | | 7 623.00 |
DD Legal reserve (1) | 762.00 | 762.00 | | 762.00 |
DH Retained earnings | 52 170.00 | 57 239.00 | | 52 170.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -1 876.00 | -5 069.00 | | -1 876.00 |
DL TOTAL (I) | 58 679.00 | 60 555.00 | | 58 679.00 |
DP Provisions for Risks | 150.00 | 150.00 | | 150.00 |
DR TOTAL (IV) | 150.00 | 150.00 | | 150.00 |
DV Miscellaneous Loans and Financial Debts (4) | 2 701.00 | 2 701.00 | | 2 701.00 |
DX Trade payables and related accounts | 2 058.00 | 67 634.00 | | 2 058.00 |
DY Tax and social security liabilities | 76.00 | | | 76.00 |
EA Other liabilities | 11 610.00 | 11 610.00 | | 11 610.00 |
EC TOTAL (IV) | 16 445.00 | 81 945.00 | | 16 445.00 |
EE Grand total (I to V) | 75 274.00 | 142 650.00 | | 75 274.00 |
EG Accrued income and payables due within one year | 16 445.00 | 81 945.00 | | 16 445.00 |
EI Including equity loans | 2 701.00 | | | 2 701.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | | | | |
FJ Net sales | | | | |
FM Inventory production | | | | |
FR Total operating income (I) | | | | |
FW Other purchases and external expenses | | | 1 876.00 | |
FX Taxes, duties, and similar payments | | | | |
GE Other Expenses | | | | |
GF Total Operating Expenses (II) | | | 1 876.00 | |
GG - OPERATING RESULT (I - II) | | | -1 876.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -1 876.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | | 2 704.00 | | |
HH Total exceptional expenses (VIII) | | 2 704.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | | -2 704.00 | | |
HL TOTAL REVENUE (I + III + V + VII) | | -240.00 | | |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 1 876.00 | 4 829.00 | | 1 876.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -1 876.00 | -5 069.00 | | -1 876.00 |
| |
| 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 | 2 685.00 | | | 2 685.00 |
I4 DECREASES Grand Total | | | 2 685.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 2 685.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 2 685.00 | | | 2 685.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 2 685.00 | | | 2 685.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 2 685.00 | | | 2 685.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
5Z Total provisions for risks and expenses | 150.00 | | | 150.00 |
| |
| 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 | 2 058.00 | 2 058.00 | | 2 058.00 |
8D Social Security and Other Social Organizations | 76.00 | 76.00 | | 76.00 |
8K Other liabilities (including liabilities related to repo transactions) | 14 311.00 | 14 311.00 | | 14 311.00 |
UL Receivables related to investments | 115 007.00 | 70 373.00 | 44 633.00 | 115 007.00 |
UX Other trade receivables | 48 541.00 | 48 541.00 | | 48 541.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 13 242.00 | 13 242.00 | | 13 242.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 61 783.00 | 61 783.00 | | 61 783.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 16 445.00 | 16 445.00 | | 16 445.00 |
