| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BT Goods | 13 047.00 | | 13 047.00 | 13 047.00 |
BX Customers and related accounts | 1 152.00 | | 1 152.00 | 1 152.00 |
BZ Other receivables | 3 255.00 | | 3 255.00 | 3 255.00 |
CF Cash and cash equivalents | 5 279.00 | | 5 279.00 | 5 279.00 |
CH Prepaid expenses | 342.00 | | 342.00 | 342.00 |
CJ TOTAL (II) | 23 077.00 | | 23 077.00 | 23 077.00 |
CO Grand total (0 to V) | 23 077.00 | | 23 077.00 | 23 077.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 7 622.00 | | | 7 622.00 |
DD Legal reserve (1) | 762.00 | | | 762.00 |
DH Retained earnings | -212 288.00 | | | -212 288.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -1 256.00 | | | -1 256.00 |
DL TOTAL (I) | -205 160.00 | | | -205 160.00 |
DV Miscellaneous Loans and Financial Debts (4) | 225 538.00 | | | 225 538.00 |
DX Trade payables and related accounts | 2 699.00 | | | 2 699.00 |
EC TOTAL (IV) | 228 238.00 | | | 228 238.00 |
EE Grand total (I to V) | 23 077.00 | | | 23 077.00 |
EG Accrued income and payables due within one year | 228 238.00 | | | 228 238.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 7 353.00 | | 7 353.00 | 7 353.00 |
FJ Net sales | 7 353.00 | | 7 353.00 | 7 353.00 |
FR Total operating income (I) | | | 7 353.00 | |
FW Other purchases and external expenses | | | 7 743.00 | |
FX Taxes, duties, and similar payments | | | 866.00 | |
GF Total Operating Expenses (II) | | | 8 609.00 | |
GG - OPERATING RESULT (I - II) | | | -1 256.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -1 256.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 7 353.00 | | | 7 353.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 8 609.00 | | | 8 609.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -1 256.00 | | | -1 256.00 |
| |
| 5 - Fixed assets increase - decrease | Gross value at beginning of year - Item by item | Revaluation - Disposals | Acquisition - Gross value at year-end | |
IN DECREASES Start-up, development, or research expenses | | | 3.00 | |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8A Miscellaneous Loans and Financial Debts | 209 918.00 | 209 918.00 | | 209 918.00 |
8B Suppliers and Related Accounts | 2 699.00 | 2 699.00 | | 2 699.00 |
UX Other trade receivables | 1 152.00 | 1 152.00 | | 1 152.00 |
VI Group and Associates | 15 620.00 | 15 620.00 | | 15 620.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 3 255.00 | 3 255.00 | | 3 255.00 |
VS Prepaid expenses | 342.00 | 342.00 | | 342.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 4 750.00 | 4 750.00 | | 4 750.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 228 238.00 | 228 238.00 | | 228 238.00 |
