| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | | | | |
BJ TOTAL (I) | | | | |
BL Raw materials, supplies | | | 1 897.00 | |
BN Goods in progress | | | 27 587.00 | |
BZ Other receivables | | | 206.00 | |
CF Cash and cash equivalents | | | 48 159.00 | |
CJ TOTAL (II) | | | 77 849.00 | |
CO Grand total (0 to V) | | | 77 850.00 | |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 33 000.00 | 33 000.00 | | 33 000.00 |
DD Legal reserve (1) | 762.00 | 762.00 | | 762.00 |
DH Retained earnings | 63 731.00 | 56 469.00 | | 63 731.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -5 387.00 | -26 144.00 | | -5 387.00 |
DL TOTAL (I) | 84 845.00 | 64 087.00 | | 84 845.00 |
DV Miscellaneous Loans and Financial Debts (4) | -6 996.00 | 1 303.00 | | -6 996.00 |
EC TOTAL (IV) | -6 996.00 | 1 303.00 | | -6 996.00 |
EE Grand total (I to V) | 77 850.00 | 65 390.00 | | 77 850.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | | | 22 988.00 | |
FJ Net sales | | | 22 988.00 | |
FR Total operating income (I) | | | 22 988.00 | |
FU Purchases of raw materials and other supplies | | | 148.00 | |
FV Inventory change (raw materials and supplies) | | | -557.00 | |
FW Other purchases and external expenses | | | 18 621.00 | |
FX Taxes, duties, and similar payments | | | 273.00 | |
FY Salaries and Wages | | | 10 000.00 | |
GF Total Operating Expenses (II) | | | 28 485.00 | |
GG - OPERATING RESULT (I - II) | | | -5 497.00 | |
GL Other interest and similar income | | | 111.00 | |
GP Total financial income (V) | | | 111.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 111.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -5 387.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 23 099.00 | 7 520.00 | | 23 099.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 28 485.00 | 33 664.00 | | 28 485.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -5 387.00 | -26 144.00 | | -5 387.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 874.00 | | 874.00 | 874.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 874.00 | | 874.00 | 874.00 |