| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BT Goods | 162 285.00 | | 162 285.00 | 162 285.00 |
BX Customers and related accounts | 170 000.00 | | 170 000.00 | 170 000.00 |
BZ Other receivables | 70 000.00 | | 70 000.00 | 70 000.00 |
CB Subscribed and called capital, not paid | 405.00 | | 405.00 | 405.00 |
CF Cash and cash equivalents | 18 738.00 | | 18 738.00 | 18 738.00 |
CH Prepaid expenses | 350 000.00 | | 350 000.00 | 350 000.00 |
CJ TOTAL (II) | 771 428.00 | | 771 428.00 | 771 428.00 |
CO Grand total (0 to V) | 771 428.00 | | 771 428.00 | 771 428.00 |
| |
| 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 |
DC Revaluation differences | | 8.00 | | |
DI RESULTS FOR THE YEAR (Profit or Loss) | -8 521.00 | -1 668.00 | | -8 521.00 |
DL TOTAL (I) | -7 521.00 | -668.00 | | -7 521.00 |
DV Miscellaneous Loans and Financial Debts (4) | 14 282.00 | 15 780.00 | | 14 282.00 |
DW Advances and down payments received on current orders | 18 000.00 | 48 000.00 | | 18 000.00 |
DX Trade payables and related accounts | 405 000.00 | 404 400.00 | | 405 000.00 |
DY Tax and social security liabilities | 33 333.00 | 33 333.00 | | 33 333.00 |
EA Other liabilities | 141 667.00 | 141 667.00 | | 141 667.00 |
EB Prepaid income (2) | 166 667.00 | 166 667.00 | | 166 667.00 |
EC TOTAL (IV) | 778 949.00 | 809 847.00 | | 778 949.00 |
EE Grand total (I to V) | 771 428.00 | 809 179.00 | | 771 428.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FQ Other income | | | 5.00 | |
FW Other purchases and external expenses | | | 5 004.00 | |
FX Taxes, duties, and similar payments | | | 3 347.00 | |
GF Total Operating Expenses (II) | | | 8 351.00 | |
GG - OPERATING RESULT (I - II) | | | -8 351.00 | |
GR Interest and similar expenses | | | 170.00 | |
GU Total financial expenses (VI) | | | 170.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -170.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -8 521.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 8 521.00 | 1 668.00 | | 8 521.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -8 521.00 | -1 668.00 | | -8 521.00 |
| |
| 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 | 405 000.00 | 405 000.00 | | 405 000.00 |
8K Other liabilities (including liabilities related to repo transactions) | 141 667.00 | 141 667.00 | | 141 667.00 |
8L Deferred income | 166 667.00 | 166 667.00 | | 166 667.00 |
UX Other trade receivables | 170 000.00 | 170 000.00 | | 170 000.00 |
VB VAT | 70 000.00 | 70 000.00 | | 70 000.00 |
VC Group and associates | 405.00 | 405.00 | | 405.00 |
VI Group and Associates | 14 282.00 | 14 282.00 | | 14 282.00 |
VS Prepaid expenses | 350 000.00 | 350 000.00 | | 350 000.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 590 405.00 | 590 405.00 | | 590 405.00 |
VW VAT | 33 333.00 | 33 333.00 | | 33 333.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 760 949.00 | 760 949.00 | | 760 949.00 |
