| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BT Goods | 192 615.00 | 192 615.00 | | 192 615.00 |
CF Cash and cash equivalents | 612 833.00 | | 612 833.00 | 612 833.00 |
CJ TOTAL (II) | 805 448.00 | 192 615.00 | 612 833.00 | 805 448.00 |
CO Grand total (0 to V) | 805 448.00 | 192 615.00 | 612 833.00 | 805 448.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 457 347.00 | 457 347.00 | | 457 347.00 |
DD Legal reserve (1) | 44 868.00 | 44 686.00 | | 44 868.00 |
DF Regulated reserves (1) | 8.00 | 8.00 | | 8.00 |
DH Retained earnings | 111 691.00 | 108 233.00 | | 111 691.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -1 148.00 | 3 640.00 | | -1 148.00 |
DL TOTAL (I) | 612 758.00 | 613 907.00 | | 612 758.00 |
DU Loans and Debts from Credit Institutions (3) | 75.00 | 75.00 | | 75.00 |
DX Trade payables and related accounts | | 1 416.00 | | |
EC TOTAL (IV) | 75.00 | 1 491.00 | | 75.00 |
EE Grand total (I to V) | 612 833.00 | 615 398.00 | | 612 833.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | | | | |
FJ Net sales | | | | |
FP Reversals of depreciation and provisions, transfer of expenses | | | | |
FR Total operating income (I) | | | | |
FT Inventory change (goods) | | | | |
FW Other purchases and external expenses | | | 394.00 | |
FX Taxes, duties, and similar payments | | | 599.00 | |
GF Total Operating Expenses (II) | | | 993.00 | |
GG - OPERATING RESULT (I - II) | | | -993.00 | |
GL Other interest and similar income | | | -155.00 | |
GP Total financial income (V) | | | -155.00 | |
GR Interest and similar expenses | | | | |
GU Total financial expenses (VI) | | | | |
GV - FINANCIAL INCOME (V - VI) | | | -155.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -1 148.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | | 1 416.00 | | |
HL TOTAL REVENUE (I + III + V + VII) | -155.00 | 17 306.00 | | -155.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 993.00 | 13 666.00 | | 993.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -1 148.00 | 3 640.00 | | -1 148.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
6N Inventories and work in progress | 192 615.00 | | | 192 615.00 |
7B Total provisions for depreciation | 192 615.00 | | | 192 615.00 |
7C Grand total | 192 615.00 | | | 192 615.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
VG Loans with a maturity of up to one year at origin | 75.00 | 75.00 | | 75.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 75.00 | 75.00 | | 75.00 |
