| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AX Advances and down payments | | | 7.00 | |
BT Goods | 41 161.00 | 41 161.00 | | 41 161.00 |
BZ Other receivables | 7 712.00 | | 7 712.00 | 7 712.00 |
CF Cash and cash equivalents | 996.00 | | 996.00 | 996.00 |
CJ TOTAL (II) | 49 869.00 | 41 161.00 | 8 708.00 | 49 869.00 |
CO Grand total (0 to V) | 49 869.00 | 41 161.00 | 8 708.00 | 49 869.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 7 622.00 | 7 622.00 | | 7 622.00 |
DH Retained earnings | -220 098.00 | -210 654.00 | | -220 098.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -6 901.00 | -9 445.00 | | -6 901.00 |
DL TOTAL (I) | -219 377.00 | -212 476.00 | | -219 377.00 |
DU Loans and Debts from Credit Institutions (3) | 120.00 | 120.00 | | 120.00 |
DV Miscellaneous Loans and Financial Debts (4) | 224 973.00 | 217 973.00 | | 224 973.00 |
DX Trade payables and related accounts | 2 992.00 | 3 235.00 | | 2 992.00 |
EC TOTAL (IV) | 228 085.00 | 221 329.00 | | 228 085.00 |
EE Grand total (I to V) | 8 708.00 | 8 853.00 | | 8 708.00 |
EG Accrued income and payables due within one year | 228 085.00 | 221 329.00 | | 228 085.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 509.00 | |
FX Taxes, duties, and similar payments | | | 3 453.00 | |
GE Other Expenses | | | | |
GF Total Operating Expenses (II) | | | 3 962.00 | |
GG - OPERATING RESULT (I - II) | | | -3 962.00 | |
GR Interest and similar expenses | | | 2 939.00 | |
GU Total financial expenses (VI) | | | 2 939.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -2 939.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -6 901.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 6 901.00 | 9 445.00 | | 6 901.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -6 901.00 | -9 445.00 | | -6 901.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
6N Inventories and work in progress | 41 161.00 | | | 41 161.00 |
7B Total provisions for depreciation | 41 161.00 | | | 41 161.00 |
7C Grand total | 41 161.00 | | | 41 161.00 |
| |
| 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 | 2 991.00 | 2 991.00 | | 2 991.00 |
VB VAT | 7 711.00 | 7 711.00 | | 7 711.00 |
VG Loans with a maturity of up to one year at origin | 120.00 | 120.00 | | 120.00 |
VI Group and Associates | 224 973.00 | 224 973.00 | | 224 973.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 7 711.00 | 7 711.00 | | 7 711.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 228 085.00 | 228 085.00 | | 228 085.00 |
