| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BV Advances and down payments on orders | | | | |
BX Customers and related accounts | 586.00 | | 586.00 | 586.00 |
BZ Other receivables | 2 791.00 | | 2 791.00 | 2 791.00 |
CF Cash and cash equivalents | 11 054.00 | | 11 054.00 | 11 054.00 |
CJ TOTAL (II) | 14 432.00 | | 14 432.00 | 14 432.00 |
CO Grand total (0 to V) | 14 432.00 | | 14 432.00 | 14 432.00 |
| |
| 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 | -4 369.00 | -2 846.00 | | -4 369.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -22 796.00 | -1 522.00 | | -22 796.00 |
DL TOTAL (I) | -26 165.00 | -3 369.00 | | -26 165.00 |
DV Miscellaneous Loans and Financial Debts (4) | 20 918.00 | 9 036.00 | | 20 918.00 |
DX Trade payables and related accounts | 13 818.00 | 2 052.00 | | 13 818.00 |
DY Tax and social security liabilities | 5 861.00 | | | 5 861.00 |
EC TOTAL (IV) | 40 598.00 | 11 089.00 | | 40 598.00 |
EE Grand total (I to V) | 14 432.00 | 7 720.00 | | 14 432.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 488.00 | | 488.00 | 488.00 |
FJ Net sales | 488.00 | | 488.00 | 488.00 |
FR Total operating income (I) | | | 488.00 | |
FW Other purchases and external expenses | | | 14 815.00 | |
FX Taxes, duties, and similar payments | | | 98.00 | |
FY Salaries and Wages | | | 5 991.00 | |
FZ Social Security Contributions | | | 1 231.00 | |
GE Other Expenses | | | 8.00 | |
GF Total Operating Expenses (II) | | | 22 137.00 | |
GG - OPERATING RESULT (I - II) | | | -21 649.00 | |
GR Interest and similar expenses | | | 1 146.00 | |
GU Total financial expenses (VI) | | | 1 146.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -1 146.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -22 796.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 488.00 | | | 488.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 23 284.00 | 1 522.00 | | 23 284.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -22 796.00 | -1 522.00 | | -22 796.00 |
| |
| 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 | 13 818.00 | 13 818.00 | | 13 818.00 |
8C Staff and Related Accounts | 3 795.00 | 3 795.00 | | 3 795.00 |
8D Social Security and Other Social Organizations | 2 040.00 | 2 040.00 | | 2 040.00 |
UX Other trade receivables | 586.00 | 586.00 | | 586.00 |
VB VAT | 2 791.00 | 2 791.00 | | 2 791.00 |
VI Group and Associates | 20 918.00 | 20 918.00 | | 20 918.00 |
VQ Other Taxes, Duties, and Similar Debts | 24.00 | 24.00 | | 24.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 3 377.00 | 3 377.00 | | 3 377.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 40 598.00 | 40 598.00 | | 40 598.00 |
