| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AR Technical installations, industrial equipment and tools | 583.00 | 583.00 | | 583.00 |
AT Other tangible assets | 1 648.00 | 980.00 | 668.00 | 1 648.00 |
BJ TOTAL (I) | 2 231.00 | 1 563.00 | 668.00 | 2 231.00 |
BT Goods | 101 356.00 | | 101 356.00 | 101 356.00 |
BX Customers and related accounts | | | | |
BZ Other receivables | 3 399.00 | | 3 399.00 | 3 399.00 |
CF Cash and cash equivalents | 1 636.00 | | 1 636.00 | 1 636.00 |
CH Prepaid expenses | 86.00 | | 86.00 | 86.00 |
CJ TOTAL (II) | 106 476.00 | | 106 476.00 | 106 476.00 |
CO Grand total (0 to V) | 108 707.00 | 1 563.00 | 107 144.00 | 108 707.00 |
| |
| 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) | 2 108.00 | 2 108.00 | | 2 108.00 |
DG Other reserves | 24 852.00 | 24 852.00 | | 24 852.00 |
DH Retained earnings | -110 146.00 | -105 414.00 | | -110 146.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -19 204.00 | -4 732.00 | | -19 204.00 |
DL TOTAL (I) | -69 390.00 | -50 186.00 | | -69 390.00 |
DV Miscellaneous Loans and Financial Debts (4) | 155 220.00 | 151 758.00 | | 155 220.00 |
DX Trade payables and related accounts | 21 302.00 | 16 058.00 | | 21 302.00 |
DY Tax and social security liabilities | 12.00 | | | 12.00 |
EC TOTAL (IV) | 176 534.00 | 167 816.00 | | 176 534.00 |
EE Grand total (I to V) | 107 144.00 | 117 629.00 | | 107 144.00 |
EG Accrued income and payables due within one year | 176 534.00 | 167 816.00 | | 176 534.00 |
EI Including equity loans | 155 220.00 | | | 155 220.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | 7 443.00 | | 7 443.00 | 7 443.00 |
FG Production sold - services | 202.00 | | 202.00 | 202.00 |
FJ Net sales | 7 645.00 | | 7 645.00 | 7 645.00 |
FR Total operating income (I) | | | 7 645.00 | |
FS Purchases of goods (including customs duties) | | | | |
FT Inventory change (goods) | | | 3 019.00 | |
FW Other purchases and external expenses | | | 18 872.00 | |
FX Taxes, duties, and similar payments | | | 794.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 701.00 | |
GF Total Operating Expenses (II) | | | 23 386.00 | |
GG - OPERATING RESULT (I - II) | | | -15 742.00 | |
GL Other interest and similar income | | | | |
GP Total financial income (V) | | | | |
GR Interest and similar expenses | | | 3 462.00 | |
GU Total financial expenses (VI) | | | 3 462.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -3 462.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -19 204.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 7 645.00 | 33 385.00 | | 7 645.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 26 848.00 | 38 117.00 | | 26 848.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -19 204.00 | -4 732.00 | | -19 204.00 |
| |
| 5 - Fixed assets increase - decrease | Gross value at beginning of year - Item by item | Revaluation - Disposals | Acquisition - Gross value at year-end | |
0G ACQUISITIONS Total General Total | 2 231.00 | | | 2 231.00 |
I4 DECREASES Grand Total | | | 2 231.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 2 231.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 2 231.00 | | | 2 231.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 862.00 | 701.00 | | 862.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 862.00 | 701.00 | | 862.00 |
