| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BD Other fixed assets | 100.00 | | 100.00 | 100.00 |
BJ TOTAL (I) | 1 001.00 | | 1 001.00 | 1 001.00 |
BX Customers and related accounts | 1 930.00 | | 1 930.00 | 1 930.00 |
BZ Other receivables | 70 622.00 | | 70 622.00 | 70 622.00 |
CF Cash and cash equivalents | 1 092.00 | | 1 092.00 | 1 092.00 |
CH Prepaid expenses | | | | |
CJ TOTAL (II) | 73 644.00 | | 73 644.00 | 73 644.00 |
CO Grand total (0 to V) | 74 645.00 | | 74 645.00 | 74 645.00 |
CU Other investments | 901.00 | | 901.00 | 901.00 |
| |
| 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 |
DG Other reserves | 47 277.00 | | | 47 277.00 |
DH Retained earnings | | 1 879.00 | | |
DI RESULTS FOR THE YEAR (Profit or Loss) | -29 719.00 | 45 397.00 | | -29 719.00 |
DL TOTAL (I) | 18 658.00 | 48 377.00 | | 18 658.00 |
DU Loans and Debts from Credit Institutions (3) | | 80 000.00 | | |
DX Trade payables and related accounts | 33 114.00 | 2 844.00 | | 33 114.00 |
DY Tax and social security liabilities | 11 463.00 | 10 772.00 | | 11 463.00 |
EA Other liabilities | 11 411.00 | 12 500.00 | | 11 411.00 |
EC TOTAL (IV) | 55 988.00 | 106 116.00 | | 55 988.00 |
EE Grand total (I to V) | 74 645.00 | 154 493.00 | | 74 645.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 15 983.00 | | 15 983.00 | 15 983.00 |
FJ Net sales | 15 983.00 | | 15 983.00 | 15 983.00 |
FQ Other income | | | | |
FR Total operating income (I) | | | 15 984.00 | |
FU Purchases of raw materials and other supplies | | | 1 626.00 | |
FW Other purchases and external expenses | | | 72 671.00 | |
GE Other Expenses | | | 1.00 | |
GF Total Operating Expenses (II) | | | 74 298.00 | |
GG - OPERATING RESULT (I - II) | | | -58 314.00 | |
GH Attributed profit or transferred loss (III) | | | 29 457.00 | |
GR Interest and similar expenses | | | 692.00 | |
GU Total financial expenses (VI) | | | 692.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -692.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -29 549.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | 170.00 | | | 170.00 |
HF Exceptional expenses on capital transactions | | 2 000.00 | | |
HH Total exceptional expenses (VIII) | 170.00 | 2 000.00 | | 170.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -170.00 | -2 000.00 | | -170.00 |
HK Income tax | | 10 772.00 | | |
HL TOTAL REVENUE (I + III + V + VII) | 45 441.00 | 151 554.00 | | 45 441.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 75 160.00 | 106 156.00 | | 75 160.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -29 719.00 | 45 397.00 | | -29 719.00 |
