| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AB Establishment Expenses | 211.00 | 211.00 | | 211.00 |
BJ TOTAL (I) | 211.00 | 211.00 | | 211.00 |
BN Goods in progress | 1 037 986.00 | | 1 037 986.00 | 1 037 986.00 |
BX Customers and related accounts | 144 518.00 | | 144 518.00 | 144 518.00 |
BZ Other receivables | 46 779.00 | | 46 779.00 | 46 779.00 |
CF Cash and cash equivalents | 216.00 | | 216.00 | 216.00 |
CJ TOTAL (II) | 1 229 500.00 | | 1 229 500.00 | 1 229 500.00 |
CO Grand total (0 to V) | 1 229 711.00 | 211.00 | 1 229 500.00 | 1 229 711.00 |
| |
| 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 |
DD Legal reserve (1) | 100.00 | 100.00 | | 100.00 |
DH Retained earnings | 1 818.00 | 15 424.00 | | 1 818.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -29 284.00 | 386 394.00 | | -29 284.00 |
DL TOTAL (I) | -26 366.00 | 402 918.00 | | -26 366.00 |
DU Loans and Debts from Credit Institutions (3) | 99.00 | | | 99.00 |
DV Miscellaneous Loans and Financial Debts (4) | 1 057 891.00 | 447 030.00 | | 1 057 891.00 |
DX Trade payables and related accounts | 173 789.00 | 358 380.00 | | 173 789.00 |
DY Tax and social security liabilities | 24 086.00 | 173 241.00 | | 24 086.00 |
EC TOTAL (IV) | 1 255 865.00 | 978 651.00 | | 1 255 865.00 |
EE Grand total (I to V) | 1 229 500.00 | 1 381 569.00 | | 1 229 500.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FD Production sold - goods | | | | |
FG Production sold - services | | | | |
FJ Net sales | | | | |
FP Reversals of depreciation and provisions, transfer of expenses | | | | |
FQ Other income | | | 1.00 | |
FR Total operating income (I) | | | 1.00 | |
FU Purchases of raw materials and other supplies | | | | |
FW Other purchases and external expenses | | | 17 257.00 | |
FX Taxes, duties, and similar payments | | | 3 767.00 | |
GE Other Expenses | | | | |
GF Total Operating Expenses (II) | | | 21 024.00 | |
GG - OPERATING RESULT (I - II) | | | -21 024.00 | |
GI Supported loss or transferred profit (IV) | | | | |
GJ Financial income from other securities and fixed asset receivables | | | | |
GL Other interest and similar income | | | 2.00 | |
GP Total financial income (V) | | | 2.00 | |
GR Interest and similar expenses | | | 8 421.00 | |
GU Total financial expenses (VI) | | | 8 421.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -8 418.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -29 442.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 158.00 | 18 232.00 | | 158.00 |
HD Total exceptional income (VII) | 158.00 | 18 232.00 | | 158.00 |
HE Exceptional expenses on management operations | | 6 115.00 | | |
HH Total exceptional expenses (VIII) | | 6 115.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | 158.00 | 12 117.00 | | 158.00 |
HK Income tax | | 151 858.00 | | |
HL TOTAL REVENUE (I + III + V + VII) | 161.00 | 4 227 126.00 | | 161.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 29 445.00 | 3 840 731.00 | | 29 445.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -29 284.00 | 386 394.00 | | -29 284.00 |
