| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AB Establishment Expenses | 6 255.00 | 6 255.00 | | 6 255.00 |
AN Land | | | | |
AV Fixed assets in progress | | | | |
BJ TOTAL (I) | 6 255.00 | 6 255.00 | | 6 255.00 |
BT Goods | 941 626.00 | | 941 626.00 | 941 626.00 |
BZ Other receivables | 7 112.00 | | 7 112.00 | 7 112.00 |
CF Cash and cash equivalents | 1 160 240.00 | | 1 160 240.00 | 1 160 240.00 |
CJ TOTAL (II) | 2 108 978.00 | | 2 108 978.00 | 2 108 978.00 |
CO Grand total (0 to V) | 2 115 232.00 | 6 255.00 | 2 108 978.00 | 2 115 232.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 2 250 000.00 | 2 250 000.00 | | 2 250 000.00 |
DH Retained earnings | -544 028.00 | -500 439.00 | | -544 028.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -30 002.00 | -43 589.00 | | -30 002.00 |
DL TOTAL (I) | 1 675 969.00 | 1 705 972.00 | | 1 675 969.00 |
DX Trade payables and related accounts | 23 473.00 | 38 041.00 | | 23 473.00 |
DY Tax and social security liabilities | 409 535.00 | 409 535.00 | | 409 535.00 |
EC TOTAL (IV) | 433 008.00 | 447 576.00 | | 433 008.00 |
EE Grand total (I to V) | 2 108 978.00 | 2 153 548.00 | | 2 108 978.00 |
EG Accrued income and payables due within one year | 433 008.00 | 447 576.00 | | 433 008.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 3 808.00 | | 3 808.00 | 3 808.00 |
FJ Net sales | 3 808.00 | | 3 808.00 | 3 808.00 |
FR Total operating income (I) | | | 3 808.00 | |
FW Other purchases and external expenses | | | 32 393.00 | |
FX Taxes, duties, and similar payments | | | 788.00 | |
GF Total Operating Expenses (II) | | | 33 181.00 | |
GG - OPERATING RESULT (I - II) | | | -29 373.00 | |
GL Other interest and similar income | | | | |
GP Total financial income (V) | | | | |
GR Interest and similar expenses | | | 629.00 | |
GU Total financial expenses (VI) | | | 629.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -629.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -30 002.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 3 808.00 | 6 878.00 | | 3 808.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 33 810.00 | 50 467.00 | | 33 810.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -30 002.00 | -43 589.00 | | -30 002.00 |
| |
| 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 | 947 881.00 | | | 947 881.00 |
CZ ACQUISITIONS: Establishment, Development, or Research Expenses | 6 255.00 | | | 6 255.00 |
I4 DECREASES Grand Total | | 941 626.00 | 6 255.00 | |
IN DECREASES Start-up, development, or research expenses | | | 6 255.00 | |
IY DECREASES Total Tangible Fixed Assets | | 941 626.00 | | |
LN ACQUISITIONS Total Tangible Fixed Assets | 941 626.00 | | | 941 626.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 6 255.00 | | | 6 255.00 |
CY DEPRECIATION Start-up, development, or research expenses | 6 255.00 | | | 6 255.00 |
| |
| 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 | 23 473.00 | 23 473.00 | | 23 473.00 |
VB VAT | 7 112.00 | 7 112.00 | | 7 112.00 |
VQ Other Taxes, Duties, and Similar Debts | 409 535.00 | 409 535.00 | | 409 535.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 7 112.00 | 7 112.00 | | 7 112.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 433 008.00 | 433 008.00 | | 433 008.00 |
